FREE WRITING PROSPECTUS

FILED PURSUANT TO RULE 433

REGISTRATION FILE NO.: 333-165147-11

Free Writing Prospectus dated October 8, 2013

The depositor has filed a registration statement (including a prospectus) with the SEC (SEC File No. 333-165147) for the offering to which this free writing prospectus relates.  Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing trust and this offering.  You may get these documents for free by visiting EDGAR on the SEC Web site at www.sec.gov.  Alternatively, the depositor, any underwriter or any dealer participating in the offering will arrange to send you the prospectus if you request it by calling toll-free 1-866-400-7834 or emailing cmbs-prospectus@jpmorgan.com.

The information in this file (the “File”) is an electronic copy of the information set forth in the Appendix titled “Certain Characteristics of the Mortgage Loans and Mortgaged Properties” to the free writing prospectus and/or prospectus.  This File does not contain all information that is required to be included in the base prospectus and the prospectus supplement.  This File should be reviewed only in conjunction with the entire free writing prospectus and/or prospectus.  Prospective investors are advised to read carefully, and should rely on, the free writing prospectus and/or prospectus relating to the Certificates referred to herein in making their investment decision.

The information in this File may be amended and/or supplemented prior to the time of sale.  The information in this File supersedes any contrary information contained in any prior File relating to the subject securities and will be superseded by any contrary information contained in any subsequent File prior to the time of sale.

Methodologies used in deriving certain information contained in this File are more fully described elsewhere in the free writing prospectus and/or prospectus.  The information in this File should not be viewed as projections, forecasts, predictions or opinions with respect to value.

Any legends, disclaimers or other notices that may appear at the bottom of, or attached to, the email communication to which this material may have been attached are not applicable to these materials and should be disregarded.  Such legends, disclaimers or other notices have been automatically generated as a result of these materials having been sent via Bloomberg or another email system.

ANNEX A-1

								Number of	Property
Loan #	Seller(1)	Property Name	Street Address	City	State	Zip Code	County	Properties	Type
1	JPMCB	Veritas Multifamily Portfolio	Various	San Francisco	CA	Various	San Francisco	45	Various
1.01	JPMCB	400 Duboce Avenue	400 Duboce Avenue	San Francisco	CA	94117	San Francisco	1	Multifamily
1.02	JPMCB	1801 Gough Street	1801 Gough Street	San Francisco	CA	94109	San Francisco	1	Multifamily
1.03	JPMCB	601 O’Farrell Street	601 O’Farrell Street	San Francisco	CA	94109	San Francisco	1	Multifamily
1.04	JPMCB	845 California Street	845 California Street	San Francisco	CA	94108	San Francisco	1	Multifamily
1.05	JPMCB	100 Broderick Street	100 Broderick Street	San Francisco	CA	94117	San Francisco	1	Multifamily
1.06	JPMCB	676 Geary Street	676 Geary Street	San Francisco	CA	94102	San Francisco	1	Multifamily
1.07	JPMCB	2600 Van Ness Avenue	2600 Van Ness Avenue	San Francisco	CA	94109	San Francisco	1	Multifamily
1.08	JPMCB	355 Fulton Street	355 Fulton Street	San Francisco	CA	94102	San Francisco	1	Multifamily
1.09	JPMCB	655 Stockton Street	655 Stockton Street	San Francisco	CA	94108	San Francisco	1	Multifamily
1.10	JPMCB	2363 Van Ness Avenue	2363 Van Ness Avenue	San Francisco	CA	94109	San Francisco	1	Multifamily
1.11	JPMCB	1660 Bay Street	1660 Bay Street	San Francisco	CA	94123	San Francisco	1	Multifamily
1.12	JPMCB	1520 Gough Street	1520 Gough Street	San Francisco	CA	94109	San Francisco	1	Multifamily
1.13	JPMCB	621 Stockton Street	621 Stockton Street	San Francisco	CA	94108	San Francisco	1	Multifamily
1.14	JPMCB	540 Leavenworth Street	540 Leavenworth Street	San Francisco	CA	94109	San Francisco	1	Multifamily
1.15	JPMCB	840 California Street	840 California Street	San Francisco	CA	94108	San Francisco	1	Multifamily
1.16	JPMCB	1126 Bush Street	1126 Bush Street	San Francisco	CA	94109	San Francisco	1	Multifamily
1.17	JPMCB	691 O’Farrell Street	691 O’Farrell Street	San Francisco	CA	94109	San Francisco	1	Multifamily
1.18	JPMCB	925 Geary Street	925 Geary Street	San Francisco	CA	94109	San Francisco	1	Multifamily
1.19	JPMCB	2975 Van Ness Avenue	2975 Van Ness Avenue	San Francisco	CA	94109	San Francisco	1	Multifamily
1.20	JPMCB	1320 Washington Street	1320 Washington Street	San Francisco	CA	94109	San Francisco	1	Other
1.21	JPMCB	1020 Post Street	1020 Post Street	San Francisco	CA	94109	San Francisco	1	Multifamily
1.22	JPMCB	1547 Clay Street	1547 Clay Street	San Francisco	CA	94109	San Francisco	1	Multifamily
1.23	JPMCB	1840 Clay Street	1840 Clay Street	San Francisco	CA	94109	San Francisco	1	Multifamily
1.24	JPMCB	106 Sanchez	106 Sanchez Street	San Francisco	CA	94114	San Francisco	1	Multifamily
1.25	JPMCB	755 O’Farrell Street	755 O’Farrell Street	San Francisco	CA	94109	San Francisco	1	Multifamily
1.26	JPMCB	2038 Divisadero Street	2038 Divisadero Street	San Francisco	CA	94115	San Francisco	1	Multifamily
1.27	JPMCB	1440 Sutter Street	1440 Sutter Street	San Francisco	CA	94109	San Francisco	1	Multifamily
1.28	JPMCB	1690 North Point Street	1690 North Point Street	San Francisco	CA	94123	San Francisco	1	Multifamily
1.29	JPMCB	411 15th Avenue	411 15th Avenue	San Francisco	CA	94118	San Francisco	1	Multifamily
1.30	JPMCB	1753 Mason Street	1753 Mason Street	San Francisco	CA	94133	San Francisco	1	Multifamily
1.31	JPMCB	915 Pierce Street	915 Pierce Street	San Francisco	CA	94115	San Francisco	1	Multifamily
1.32	JPMCB	50 Joice Street	50 Joice Street	San Francisco	CA	94108	San Francisco	1	Multifamily
1.33	JPMCB	1855 10th Avenue	1855 10th Avenue	San Francisco	CA	94122	San Francisco	1	Multifamily
1.34	JPMCB	124 Mason Street	124 Mason Street	San Francisco	CA	94102	San Francisco	1	Multifamily
1.35	JPMCB	1260 Broadway	1260 Broadway Street	San Francisco	CA	94109	San Francisco	1	Multifamily
1.36	JPMCB	340 Church Street	340 Church Street	San Francisco	CA	94114	San Francisco	1	Multifamily
1.37	JPMCB	2500 Van Ness Avenue	2500 Van Ness Avenue	San Francisco	CA	94109	San Francisco	1	Multifamily
1.38	JPMCB	520 Buchanan Street	520 Buchanan Street	San Francisco	CA	94102	San Francisco	1	Multifamily
1.39	JPMCB	449 O’Farrell Street	449 O’Farrell Street	San Francisco	CA	94102	San Francisco	1	Multifamily
1.40	JPMCB	3715 California Street	3715 California Street	San Francisco	CA	94118	San Francisco	1	Multifamily
1.41	JPMCB	325 9th Avenue	325 9th Avenue	San Francisco	CA	94118	San Francisco	1	Multifamily
1.42	JPMCB	346 Leavenworth Street	346 Leavenworth Street	San Francisco	CA	94102	San Francisco	1	Multifamily
1.43	JPMCB	1656 Leavenworth Street	1656 Leavenworth Street	San Francisco	CA	94109	San Francisco	1	Multifamily
1.44	JPMCB	3264-3274 Mission Street	3264-3274 Mission Street	San Francisco	CA	94110	San Francisco	1	Multifamily
1.45	JPMCB	500-506 Bartlett Street	500-506 Bartlett Street	San Francisco	CA	94110	San Francisco	1	Multifamily
2	JPMCB	Miracle Mile Shops	3663 Las Vegas Boulevard South	Las Vegas	NV	89109	Clark	1	Retail
3	JPMCB	1615 L Street	1615 L Street Northwest	Washington	DC	20036	District of Columbia	1	Office
4	JPMCB	Hulen Mall	4800 South Hulen Street	Fort Worth	TX	76132	Tarrant	1	Retail
5	KeyBank	Briarcliff Office Portfolio	Various	Kansas City	MO	Various	Various	5	Various

A-1-1

ANNEX A-1

								Number of	Property
Loan #	Seller(1)	Property Name	Street Address	City	State	Zip Code	County	Properties	Type
5.01	KeyBank	Hilltop at Briarcliff	1251 Northwest Briarcliff Parkway	Kansas City	MO	64116	Clay	1	Office
5.02	KeyBank	Briarcliff III	4150 North Mulberry Drive	Kansas City	MO	64116	Clay	1	Office
5.03	KeyBank	Briarcliff I	4100 North Mulberry Drive	Kansas City	MO	64116	Clay	1	Office
5.04	KeyBank	Briarcliff II	1201 Northwest Briarcliff Parkway	Kansas City	MO	64116	Clay	1	Office
5.05	KeyBank	Canterbury Academy	1701 Northwest Platte Road	Kansas City	MO	64150	Platte	1	Other
6	SMF II	369 Lexington Avenue	369 Lexington Avenue	New York	NY	10017	New York	1	Office
7	JPMCB	Regency Park Apartments	401 Little Texas Lane	Austin	TX	78745	Travis	1	Multifamily
8	JPMCB	HPI - GSA Portfolio	Various	Various	Various	Various	Various	4	Office
8.01	JPMCB	SSA / HHS - Dallas	1301 Young Street	Dallas	TX	75202	Dallas	1	Office
8.02	JPMCB	USDA Forest Service - Lakewood	740 Simms Street	Lakewood	CO	80401	Jefferson	1	Office
8.03	JPMCB	USDA - Albuquerque	6200 Jefferson Street Northeast	Albuquerque	NM	87109	Bernalillo	1	Office
8.04	JPMCB	SSA - Los Angeles	3840 Crenshaw Boulevard	Los Angeles	CA	90008	Los Angeles	1	Office
9	SMF II	Marriott Portfolio	Various	Various	Various	Various	Various	3	Hotel
9.01	SMF II	The Fullerton Marriott	2701 Nutwood Avenue	Fullerton	CA	92831	Orange	1	Hotel
9.02	SMF II	The Norcross Marriott	475 Technology Parkway	Norcross	GA	30092	Gwinnett	1	Hotel
9.03	SMF II	The Southfield Marriott	27033 Northwestern Highway	Southfield	MI	48033	Oakland	1	Hotel
10	SMF II	2 West 46th Street	2 West 46th Street	New York	NY	10036	New York	1	Office
11	Barclays Bank PLC	National Hotel Portfolio II	Various	Various	Various	Various	Various	4	Hotel
11.01	Barclays Bank PLC	TownePlace Suites Metairie	5424 Citrus Boulevard	New Orleans	LA	70123	Jefferson	1	Hotel
11.02	Barclays Bank PLC	SpringHill Suites Peabody	43 Newbury Street	Peabody	MA	01960	Essex	1	Hotel
11.03	Barclays Bank PLC	TownePlace Suites Little Rock	12 Crossings Court	Little Rock	AR	72205	Pulaski	1	Hotel
11.04	Barclays Bank PLC	TownePlace Suites Fayetteville/Springdale	5437 South 48th Street	Johnson	AR	72704	Washington	1	Hotel
12	KeyBank	MHPI Manufactured Housing Portfolio	Various	Various	Various	Various	Various	3	Manufactured Housing
12.01	KeyBank	Oak Lane	11750 South Homan Avenue	Merrionette Park	IL	60803	Cook	1	Manufactured Housing
12.02	KeyBank	Chancellor Farms	798 Chancellor Lane	Fenton	MO	63026	Jefferson	1	Manufactured Housing
12.03	KeyBank	Byrnes Mills	6850 North Fork Drive	House Springs	MO	63051	Jefferson	1	Manufactured Housing
13	KeyBank	B/E Aerospace	11404 Commando Road West	Everett	WA	98204	Snohomish	1	Industrial
14	Barclays Bank PLC	Shelby West Manufactured Housing Community	12277 Conservation Trail	Shelby Township	MI	48315	Macomb	1	Manufactured Housing
15	JPMCB	Northwest Houston Industrial Portfolio	Various	Houston	TX	Various	Harris	2	Industrial
15.01	JPMCB	Bammel Business Park	4702 & 4802 North Sam Houston Parkway West	Houston	TX	77086	Harris	1	Industrial
15.02	JPMCB	Legacy Park	10910 & 10920 West Sam Houston Parkway North	Houston	TX	77064	Harris	1	Industrial
16	Barclays Bank PLC	Shelby Forest Manufactured Housing Community	13955 Bronte Drive North	Shelby Township	MI	48315	Macomb	1	Manufactured Housing
17	JPMCB	Sheraton Madison	706 John Nolen Drive	Madison	WI	53713	Dane	1	Hotel
18	Barclays Bank PLC	National Hotel Portfolio I	Various	Various	Various	Various	Various	3	Hotel
18.01	Barclays Bank PLC	Aloft - Rogers	1103 South 52nd Street	Rogers	AR	72758	Benton	1	Hotel
18.02	Barclays Bank PLC	Holiday Inn Express - Auburn	2013 South College Street	Auburn	AL	36832	Lee	1	Hotel
18.03	Barclays Bank PLC	Fairfield Inn and Suites - Jonesboro	3408 Access Road	Jonesboro	AR	72401	Craighead	1	Hotel
19	Barclays Bank PLC	Alameda Crossing	1721 North Dysart Road	Avondale	AZ	85392	Maricopa	1	Retail
20	Barclays Bank PLC	North Park Plaza	1600-2300 North Park Boulevard	Pittsburg	CA	94565	Contra Costa	1	Retail
21	SMF II	Southfield Retail Portfolio	Various	Southfield	MI	48075	Oakland	2	Retail
21.01	SMF II	Greenfield Plaza	22555 Greenfield Road	Southfield	MI	48075	Oakland	1	Retail
21.02	SMF II	Sherwood Square	26101 Greenfield Road	Southfield	MI	48075	Oakland	1	Retail
22	Barclays Bank PLC	Bridgeport Center	7632 Southwest Durham Road	Tigard	OR	97224	Washington	1	Office
23	JPMCB	Guardian Self Storage Pittsburgh	Various	Various	Various	Various	Various	2	Self Storage
23.01	JPMCB	Guardian Self Storage - Westminster	9241 Wadsworth Boulevard	Westminster	CO	80021	Jefferson	1	Self Storage
23.02	JPMCB	Guardian Self Storage - Pittsburgh	840 Jefferson Avenue	Washington	PA	15301	Washington	1	Self Storage
24	KeyBank	Lake Village of Rochester Hills	2450 Norfolk Drive	Rochester Hills	MI	48309	Oakland	1	Multifamily
25	SMF II	K&F Portfolio	Various	Various	OH	Various	Various	4	Retail
25.01	SMF II	Turney Town Shopping Center	4908 Turney Road	Garfield Heights	OH	44125	Cuyahoga	1	Retail
25.02	SMF II	Wedgewood Plaza	1721 South Raccoon Road	Austintown	OH	44515	Mahoning	1	Retail
25.03	SMF II	Harvard Village Shopping Center	6601 Harvard Avenue	Cleveland	OH	44105	Cuyahoga	1	Retail
25.04	SMF II	Town Center Plaza	13000 Royalton Road	North Royalton	OH	44133	Cuyahoga	1	Retail
26	Barclays Bank PLC	Wingcrest I & II	Various	Salt Lake City	UT	84116	Salt Lake	2	Office
26.01	Barclays Bank PLC	Wingcrest II	5202 West Douglas Corrigan Way	Salt Lake City	UT	84116	Salt Lake	1	Office
26.02	Barclays Bank PLC	Wingcrest I	5245 West Yeager Road	Salt Lake City	UT	84116	Salt Lake	1	Office
27	JPMCB	Harvest Park Centre	5483 Washington Pike	Knoxville	TN	37918	Knox	1	Retail
28	Barclays Bank PLC	North Macomb Medical Building	15979 Hall Road	Macomb	MI	48044	Macomb	1	Office
29	Barclays Bank PLC	McKee Place Apartments	252-362 McKee Place and 3420-3440 Louisa Place	Pittsburgh	PA	15213	Allegheny	1	Multifamily
30	KeyBank	Garden Quarter Apartments	1200 East Elmwood Drive	Terre Haute	IN	47802	Vigo	1	Multifamily
31	SMF II	Marriott Spring Hill Suites Vernal	1205 West Highway 40	Vernal	UT	84078	Uintah	1	Hotel
32	Barclays Bank PLC	Phoenixville MOB II	826 Main Street	Phoenixville	PA	19460	Chester	1	Office
33	JPMCB	Huntington at Hidden Hills	3333 Monument Road	Jacksonville	FL	32225	Duval	1	Multifamily
34	Barclays Bank PLC	Cambridge Village Apartments	1402 North Valley Parkway	Lewisville	TX	75077	Denton	1	Multifamily
35	JPMCB	Northridge Park I	1631-1661 Madrid Street	Salinas	CA	93906	Monterey	1	Multifamily
36	Barclays Bank PLC	Dick’s Sporting Goods - Freehold, NJ	650 Trotters Way	Freehold	NJ	07728	Monmouth	1	Retail
37	JPMCB	Hampton Inn Midlothian	800 Research Road	North Chesterfield	VA	23236	Chesterfield	1	Hotel
38	SMF II	Glengarry Park Apartments	850 Williamsbury Court	Waterford	MI	48328	Oakland	1	Multifamily
39	JPMCB	United Heartland	15200 West Small Road	New Berlin	WI	53151	Waukesha	1	Office
40	SMF II	Southway Plaza	300-400 Rhode Island Avenue	Fall River	MA	02721	Bristol	1	Retail

A-1-2

ANNEX A-1

								Number of	Property
Loan #	Seller(1)	Property Name	Street Address	City	State	Zip Code	County	Properties	Type
41	Barclays Bank PLC	131 West Wilson Street	131 West Wilson Street	Madison	WI	53703	Dane	1	Office
42	Barclays Bank PLC	Lancaster Cornwall Apartments	6550 Phelan Boulevard	Beaumont	TX	77706	Jefferson	1	Multifamily
43	JPMCB	IPCC Dollar General/Family Dollar	Various	Various	Various	Various	Various	11	Retail
43.01	JPMCB	Dollar General - 12628 County Road 59	12628 South County Road 59	Midland City	AL	36350	Dale	1	Retail
43.02	JPMCB	Dollar General - 603 Wilson Avenue	603 South Wilson Avenue	Mobile	AL	36617	Mobile	1	Retail
43.03	JPMCB	Dollar General - 22 Kennon Road	22 Kennon Road	Fortson	GA	31808	Muscogee	1	Retail
43.04	JPMCB	Dollar General - 3836 Greenville Road	3836 Greenville Road	LaGrange	GA	30241	Troup	1	Retail
43.05	JPMCB	Family Dollar - 635 Main Street	635 Main Street	Wausaukee	WI	54177	Marinette	1	Retail
43.06	JPMCB	Family Dollar - 601 South Main Street	601 South Main Street	Charleston	MO	63834	Mississippi	1	Retail
43.07	JPMCB	Dollar General - 865 Thomas Road	865 Thomas Road	Warrior	AL	35180	Jefferson	1	Retail
43.08	JPMCB	Dollar General - 31723 Alabama Highway	31723 State Highway 35	Woodville	AL	35776	Jackson	1	Retail
43.09	JPMCB	Dollar General - 19919 Winnebago Road	19919 Winnebago Road	Galesville	WI	54630	Trempealeau	1	Retail
43.10	JPMCB	Dollar General - 5474 169th Street	5474 169th Street	Chippewa Falls	WI	54729	Chippewa	1	Retail
43.11	JPMCB	Family Dollar - 806 West 4th Street	806 West 4th Street	Cameron	TX	76520	Milam	1	Retail
44	SMF II	Wesley Chapel Square	2375 Wesley Chapel Road	Decatur	GA	30035	DeKalb	1	Retail
45	Barclays Bank PLC	Bloomfield Crossings	39580 Woodward Avenue	Bloomfield Hills	MI	48304	Oakland	1	Mixed Use
46	SMF II	Colinas del Bosque MHP	7800 Forest Hill Drive	Fort Worth	TX	76140	Tarrant	1	Manufactured Housing
47	SMF II	Holiday Inn Express & Suites Woodland Hills	22617 Ventura Boulevard	Los Angeles	CA	91364	Los Angeles	1	Hotel
48	Barclays Bank PLC	Parkwoods Plaza	13151-13481 West Ten Mile Road and 24750-24770 Coolidge Highway	Oak Park	MI	48237	Oakland	1	Retail
49	Barclays Bank PLC	Best Self Storage - Henderson, NV	3290 Oleta Avenue	Henderson	NV	89074	Clark	1	Self Storage
50	Barclays Bank PLC	Rudman on the Park	1228 Washington Avenue	St. Louis	MO	63103	Saint Louis City	1	Mixed Use
51	JPMCB	Hampton Inn Mechanicsville	7433 Bell Creek Road	Mechanicsville	VA	23111	Hanover	1	Hotel
52	SMF II	South County Medical Plaza	1300 Avenida Vista Hermosa	San Clemente	CA	92673	Orange	1	Office
53	Barclays Bank PLC	Walgreens - Riverside, CA	6600 Magnolia Avenue	Riverside	CA	92506	Riverside	1	Retail
54	Barclays Bank PLC	Western Retail Portfolio	Various	Various	Various	Various	Various	3	Retail
54.01	Barclays Bank PLC	Heritage Plaza	135-139 West 1st Street	Tustin	CA	92780	Orange	1	Retail
54.02	Barclays Bank PLC	Butte, MT Retail	3201-3207 Harrison Avenue	Butte	MT	59701	Silver Bow	1	Retail
54.03	Barclays Bank PLC	Zumbrota, MN Retail	2103 180th Avenue	Zumbrota	MN	55992	Goodhue	1	Retail
55	SMF II	South Shore Portfolio	Various	Chicago	IL	60649	Cook	3	Multifamily
55.01	SMF II	6938 South Jeffery Boulevard	6938 South Jeffery Boulevard	Chicago	IL	60649	Cook	1	Multifamily
55.02	SMF II	6838 South Jeffery Boulevard	6838 South Jeffery Boulevard	Chicago	IL	60649	Cook	1	Multifamily
55.03	SMF II	7601 South South Shore Drive	7601 South South Shore Drive	Chicago	IL	60649	Cook	1	Multifamily
56	Barclays Bank PLC	Patchen Village	153 Patchen Drive	Lexington	KY	40517	Fayette	1	Mixed Use
57	Barclays Bank PLC	Rite Aid Rochester Portfolio	Various	Various	NY	Various	Monroe	2	Retail
57.01	Barclays Bank PLC	Rite Aid - Henrietta	2660 East Henrietta Road	Henrietta	NY	14467	Monroe	1	Retail
57.02	Barclays Bank PLC	Rite Aid - Rochester	1714 Norton Street	Rochester	NY	14609	Monroe	1	Retail
58	Barclays Bank PLC	CVS - Carefree	5400 East Carefree Highway	Carefree	AZ	85331	Maricopa	1	Retail
59	SMF II	Rainbow Maule Plaza	6910-6930 South Rainbow Boulevard	Las Vegas	NV	89118	Clark	1	Retail
60	Barclays Bank PLC	Fountain Park Plaza and Sashabaw Plaza	Various	Various	MI	Various	Various	2	Retail
60.01	Barclays Bank PLC	Fountain Park Plaza	33920 Plymouth Road	Livonia	MI	48150	Wayne	1	Retail
60.02	Barclays Bank PLC	Sashabaw Plaza	7743 Sashabaw Road	Clarkston	MI	48348	Oakland	1	Retail
61	KeyBank	Aguila Self Storage	7815 South 35th Avenue	Laveen	AZ	85339	Maricopa	1	Self Storage
62	SMF II	Victory Center	186-212 Arthur Way	Newport News	VA	23602	Newport News City	1	Retail
63	SMF II	Buckhead Farm MHP	2890 Hacienda Drive	Fayetteville	NC	28306	Cumberland	1	Manufactured Housing
64	KeyBank	Walgreens - Bellflower, CA	15740 Woodruff Avenue	Bellflower	CA	90706	Los Angeles	1	Retail
65	Barclays Bank PLC	Commerce Park	4835 Carroll Lake Road	Commerce Township	MI	48382	Oakland	1	Retail
66	Barclays Bank PLC	Brook Creek Apartments	4937 West Myrtle Avenue	Glendale	AZ	85301	Maricopa	1	Multifamily
67	Barclays Bank PLC	Walgreens - Norfolk	1169 North Military Highway	Norfolk	VA	23502	Norfolk City	1	Retail
68	KeyBank	Gulf Breeze - Phase II	6533 Patti Drive	Corpus Christi	TX	78414	Nueces	1	Multifamily

A-1-3

ANNEX A-1

			Property		Year		Unit of		Occupancy	Appraised	Appraisal	Current	Original
Loan #	Seller(1)	Property Name	Subtype	Year Built	Renovated	Units(2)	Measure	Occupancy %(3)	Date	Value ($)(4)	Date	LTV %(4)	Balance ($)(5)(6)
1	JPMCB	Veritas Multifamily Portfolio	Various	Various	Various	1,230	Units	97.9%	07/17/13	317,810,000	Various	66.5%	119,000,000
1.01	JPMCB	400 Duboce Avenue	Mid Rise	1905	1979	79	Units	98.7%	07/17/13	21,600,000	07/01/13		8,087,851
1.02	JPMCB	1801 Gough Street	Mid Rise	1928		41	Units	100.0%	07/17/13	15,800,000	07/01/13		5,916,114
1.03	JPMCB	601 O’Farrell Street	Mid Rise	1928	2013	79	Units	97.5%	07/17/13	15,600,000	12/01/13		5,841,226
1.04	JPMCB	845 California Street	Mid Rise	1931		58	Units	94.8%	07/17/13	14,000,000	07/01/13		5,242,126
1.05	JPMCB	100 Broderick Street	Mid Rise	1928		35	Units	100.0%	07/17/13	11,100,000	07/01/13		4,156,257
1.06	JPMCB	676 Geary Street	Mid Rise	1923		56	Units	90.0%	07/17/13	10,900,000	07/01/13		4,081,369
1.07	JPMCB	2600 Van Ness Avenue	Mid Rise	1926		32	Units	100.0%	07/17/13	10,100,000	07/01/13		3,781,819
1.08	JPMCB	355 Fulton Street	Mid Rise	1926		41	Units	100.0%	07/17/13	9,200,000	07/01/13		3,444,825
1.09	JPMCB	655 Stockton Street	Mid Rise	1927		35	Units	100.0%	07/17/13	8,600,000	09/01/13		3,220,163
1.10	JPMCB	2363 Van Ness Avenue	Mid Rise	1926		19	Units	95.2%	07/17/13	8,600,000	07/01/13		3,220,163
1.11	JPMCB	1660 Bay Street	Mid Rise	1939		24	Units	100.0%	07/17/13	8,500,000	07/01/13		3,182,719
1.12	JPMCB	1520 Gough Street	Mid Rise	1928		38	Units	100.0%	07/17/13	8,400,000	07/01/13		3,145,275
1.13	JPMCB	621 Stockton Street	Mid Rise	1917		23	Units	100.0%	07/17/13	8,300,000	07/01/13		3,107,832
1.14	JPMCB	540 Leavenworth Street	Mid Rise	1914	2013	44	Units	100.0%	07/17/13	8,100,000	12/01/13		3,032,944
1.15	JPMCB	840 California Street	Mid Rise	1908		31	Units	96.8%	07/17/13	8,000,000	07/01/13		2,995,500
1.16	JPMCB	1126 Bush Street	Mid Rise	1926		33	Units	100.0%	07/17/13	7,700,000	07/01/13		2,883,169
1.17	JPMCB	691 O’Farrell Street	Mid Rise	1916		36	Units	92.3%	07/17/13	7,500,000	07/01/13		2,808,282
1.18	JPMCB	925 Geary Street	Mid Rise	1913		48	Units	97.9%	07/17/13	7,400,000	07/01/13		2,770,838
1.19	JPMCB	2975 Van Ness Avenue	Mid Rise	1925		21	Units	100.0%	07/17/13	7,000,000	07/01/13		2,621,063
1.20	JPMCB	1320 Washington Street	Parking Garage	1934		0	Units	100.0%	07/17/13	7,000,000	07/01/13		2,621,063
1.21	JPMCB	1020 Post Street	Mid Rise	1915		43	Units	100.0%	07/17/13	6,900,000	07/01/13		2,583,619
1.22	JPMCB	1547 Clay Street	Mid Rise	1911		27	Units	100.0%	07/17/13	6,600,000	07/01/13		2,471,288
1.23	JPMCB	1840 Clay Street	Mid Rise	1927		20	Units	100.0%	07/17/13	6,300,000	07/01/13		2,358,957
1.24	JPMCB	106 Sanchez	Mid Rise	1914		18	Units	100.0%	07/17/13	6,300,000	07/01/13		2,358,957
1.25	JPMCB	755 O’Farrell Street	Mid Rise	1922		34	Units	94.3%	07/17/13	6,050,000	07/01/13		2,265,347
1.26	JPMCB	2038 Divisadero Street	Mid Rise	1964		12	Units	100.0%	07/17/13	6,000,000	07/01/13		2,246,625
1.27	JPMCB	1440 Sutter Street	Mid Rise	1976		15	Units	100.0%	07/17/13	5,700,000	07/01/13		2,134,294
1.28	JPMCB	1690 North Point Street	Mid Rise	1937		18	Units	100.0%	07/17/13	5,600,000	07/01/13		2,096,850
1.29	JPMCB	411 15th Avenue	Mid Rise	1920		14	Units	100.0%	07/17/13	5,000,000	07/01/13		1,872,188
1.30	JPMCB	1753 Mason Street	Mid Rise	1906		14	Units	100.0%	07/17/13	4,960,000	07/01/13		1,857,210
1.31	JPMCB	915 Pierce Street	Mid Rise	1934		18	Units	100.0%	07/17/13	4,700,000	07/01/13		1,759,856
1.32	JPMCB	50 Joice Street	Mid Rise	1948		13	Units	100.0%	07/17/13	4,500,000	07/01/13		1,684,969
1.33	JPMCB	1855 10th Avenue	Mid Rise	1961		18	Units	100.0%	07/17/13	4,500,000	09/01/13		1,684,969
1.34	JPMCB	124 Mason Street	Mid Rise	1913		31	Units	100.0%	07/17/13	4,400,000	07/01/13		1,647,525
1.35	JPMCB	1260 Broadway	Mid Rise	1928		18	Units	100.0%	07/17/13	4,400,000	07/01/13		1,647,525
1.36	JPMCB	340 Church Street	Mid Rise	1962		12	Units	100.0%	07/17/13	4,200,000	07/01/13		1,572,638
1.37	JPMCB	2500 Van Ness Avenue	Mid Rise	1922		12	Units	100.0%	07/17/13	4,100,000	07/01/13		1,535,194
1.38	JPMCB	520 Buchanan Street	Mid Rise	1924		19	Units	100.0%	07/17/13	4,000,000	07/01/13		1,497,750
1.39	JPMCB	449 O’Farrell Street	Mid Rise	1912		28	Units	83.9%	07/17/13	3,800,000	07/01/13		1,422,863
1.40	JPMCB	3715 California Street	Mid Rise	1927		12	Units	100.0%	07/17/13	3,600,000	07/01/13		1,347,975
1.41	JPMCB	325 9th Avenue	Mid Rise	1924		12	Units	91.7%	07/17/13	3,500,000	07/01/13		1,310,531
1.42	JPMCB	346 Leavenworth Street	Mid Rise	1924		25	Units	100.0%	07/17/13	2,800,000	07/01/13		1,048,425
1.43	JPMCB	1656 Leavenworth Street	Mid Rise	1916		12	Units	100.0%	07/17/13	2,650,000	07/01/13		992,260
1.44	JPMCB	3264-3274 Mission Street	Mid Rise	1906		8	Units	100.0%	07/17/13	2,650,000	07/01/13		992,260
1.45	JPMCB	500-506 Bartlett Street	Mid Rise	1890		4	Units	100.0%	07/17/13	1,200,000	08/01/13		449,325
2	JPMCB	Miracle Mile Shops	Regional Mall	2000	2008	448,835	Square Feet	98.1%	07/03/13	925,000,000	07/11/13	62.7%	110,000,000
3	JPMCB	1615 L Street	CBD	1984	2009	417,383	Square Feet	89.4%	06/30/13	213,000,000	04/12/13	63.0%	100,000,000
4	JPMCB	Hulen Mall	Regional Mall	1976	2011	400,968	Square Feet	95.4%	07/31/13	187,000,000	07/27/13	69.5%	90,000,000
5	KeyBank	Briarcliff Office Portfolio	Various	Various		417,512	Square Feet	95.8%	09/03/13	84,000,000	08/13/13	68.2%	57,250,000

A-1-4

ANNEX A-1

			Property		Year		Unit of		Occupancy	Appraised	Appraisal	Current	Original
Loan #	Seller(1)	Property Name	Subtype	Year Built	Renovated	Units(2)	Measure	Occupancy %(3)	Date	Value ($)(4)	Date	LTV %(4)	Balance ($)(5)(6)
5.01	KeyBank	Hilltop at Briarcliff	Suburban	2008		219,325	Square Feet	97.8%	09/03/13	46,650,000	08/13/13		31,794,000
5.02	KeyBank	Briarcliff III	Suburban	2001		90,513	Square Feet	89.1%	09/03/13	17,700,000	08/13/13		12,063,000
5.03	KeyBank	Briarcliff I	Suburban	1999		68,001	Square Feet	100.0%	09/03/13	11,200,000	08/13/13		7,633,000
5.04	KeyBank	Briarcliff II	Suburban	2001		32,903	Square Feet	91.2%	09/03/13	6,850,000	08/13/13		4,669,000
5.05	KeyBank	Canterbury Academy	Daycare	2009		6,770	Square Feet	100.0%	09/03/13	1,600,000	08/13/13		1,091,000
6	SMF II	369 Lexington Avenue	CBD	1937		150,947	Square Feet	100.0%	08/01/13	77,200,000	05/28/13	55.8%	43,050,000
7	JPMCB	Regency Park Apartments	Garden	2002		528	Units	97.2%	08/19/13	63,600,000	08/09/13	66.0%	42,000,000
8	JPMCB	HPI - GSA Portfolio	Various	Various	Various	547,214	Square Feet	99.8%	04/30/13	83,300,000	Various	49.8%	41,550,000
8.01	JPMCB	SSA / HHS - Dallas	CBD	1951	2007	388,587	Square Feet	99.8%	04/30/13	63,000,000	06/18/13		30,320,000
8.02	JPMCB	USDA Forest Service - Lakewood	Suburban	1992		97,167	Square Feet	100.0%	04/30/13	12,400,000	07/01/13		6,930,000
8.03	JPMCB	USDA - Albuquerque	Suburban	1994		48,912	Square Feet	100.0%	04/30/13	5,700,000	06/20/13		2,950,000
8.04	JPMCB	SSA - Los Angeles	CBD	1995		12,548	Square Feet	100.0%	04/30/13	2,200,000	06/19/13		1,350,000
9	SMF II	Marriott Portfolio	Full Service	Various	2005	671	Rooms	76.8%	08/31/13	47,300,000	Various	67.7%	32,000,000
9.01	SMF II	The Fullerton Marriott	Full Service	1988	2005	224	Rooms	82.9%	08/31/13	23,000,000	07/22/13		15,400,000
9.02	SMF II	The Norcross Marriott	Full Service	1988	2005	222	Rooms	79.3%	08/31/13	14,100,000	07/18/13		9,100,000
9.03	SMF II	The Southfield Marriott	Full Service	1989	2005	225	Rooms	68.2%	08/31/13	10,200,000	07/24/13		7,500,000
10	SMF II	2 West 46th Street	CBD	1926		141,626	Square Feet	94.0%	08/01/13	60,300,000	08/19/13	50.5%	30,450,000
11	Barclays Bank PLC	National Hotel Portfolio II	Various	Various	Various	472	Rooms	66.1%	05/31/13	44,700,000	Various	54.5%	24,420,000
11.01	Barclays Bank PLC	TownePlace Suites Metairie	Extended Stay	2000	2011	124	Rooms	79.3%	05/31/13	17,300,000	06/18/13		9,500,000
11.02	Barclays Bank PLC	SpringHill Suites Peabody	Limited Service	2002	2013	164	Rooms	59.9%	05/31/13	15,100,000	06/20/13		8,150,000
11.03	Barclays Bank PLC	TownePlace Suites Little Rock	Extended Stay	2009		92	Rooms	64.1%	05/31/13	6,600,000	06/17/13		3,770,000
11.04	Barclays Bank PLC	TownePlace Suites Fayetteville/Springdale	Extended Stay	2009		92	Rooms	61.2%	05/31/13	5,700,000	06/21/13		3,000,000
12	KeyBank	MHPI Manufactured Housing Portfolio	Manufactured Housing	Various		878	Pads	81.9%	09/11/13	28,215,000	Various	74.4%	21,000,000
12.01	KeyBank	Oak Lane	Manufactured Housing	1959		222	Pads	96.8%	09/11/13	11,200,000	06/26/13		8,340,000
12.02	KeyBank	Chancellor Farms	Manufactured Housing	1988		284	Pads	87.7%	09/11/13	8,800,000	06/20/13		6,550,000
12.03	KeyBank	Byrnes Mills	Manufactured Housing	1986		372	Pads	68.5%	09/11/13	8,215,000	06/20/13		6,110,000
13	KeyBank	B/E Aerospace	Flex	2013		240,500	Square Feet	100.0%	10/01/13	29,600,000	06/04/13	65.9%	19,500,000
14	Barclays Bank PLC	Shelby West Manufactured Housing Community	Manufactured Housing	1988		644	Pads	97.0%	08/28/13	26,770,000	07/17/13	71.4%	19,125,000
15	JPMCB	Northwest Houston Industrial Portfolio	Flex	Various		201,851	Square Feet	95.3%	Various	25,050,000	06/26/13	71.9%	18,000,000
15.01	JPMCB	Bammel Business Park	Flex	2008		110,400	Square Feet	100.0%	06/01/13	14,530,000	06/26/13		10,475,500
15.02	JPMCB	Legacy Park	Flex	2001		91,451	Square Feet	89.7%	06/13/13	10,520,000	06/26/13		7,524,500
16	Barclays Bank PLC	Shelby Forest Manufactured Housing Community	Manufactured Housing	1984		664	Pads	89.6%	08/28/13	24,450,000	07/17/13	69.6%	17,025,000
17	JPMCB	Sheraton Madison	Full Service	1972	2008	239	Rooms	78.9%	05/31/13	25,200,000	07/01/13	67.3%	17,000,000
18	Barclays Bank PLC	National Hotel Portfolio I	Limited Service	Various		295	Rooms	66.6%	05/31/13	24,175,000	Various	64.8%	15,725,000
18.01	Barclays Bank PLC	Aloft - Rogers	Limited Service	2008		130	Rooms	65.6%	05/31/13	13,000,000	06/20/13		8,250,000
18.02	Barclays Bank PLC	Holiday Inn Express - Auburn	Limited Service	2002		82	Rooms	68.5%	05/31/13	6,175,000	06/17/13		4,250,000
18.03	Barclays Bank PLC	Fairfield Inn and Suites - Jonesboro	Limited Service	2009		83	Rooms	66.3%	05/31/13	5,000,000	06/17/13		3,225,000
19	Barclays Bank PLC	Alameda Crossing	Anchored	2006		132,213	Square Feet	83.8%	03/24/13	21,300,000	05/03/13	68.0%	14,530,000
20	Barclays Bank PLC	North Park Plaza	Anchored	1991	1997	175,869	Square Feet	100.0%	08/15/13	19,300,000	06/29/13	68.9%	13,300,000
21	SMF II	Southfield Retail Portfolio	Unanchored	Various	Various	188,973	Square Feet	84.0%	09/11/13	17,200,000	07/25/13	75.0%	12,900,000
21.01	SMF II	Greenfield Plaza	Unanchored	1977	2003	104,669	Square Feet	100.0%	09/11/13	10,900,000	07/25/13		8,175,000
21.02	SMF II	Sherwood Square	Unanchored	1990		84,304	Square Feet	64.1%	09/11/13	6,300,000	07/25/13		4,725,000
22	Barclays Bank PLC	Bridgeport Center	Suburban	2001		89,610	Square Feet	90.9%	08/01/13	16,400,000	07/25/13	73.1%	12,000,000
23	JPMCB	Guardian Self Storage Pittsburgh	Self Storage	Various	Various	1,458	Units	90.5%	07/31/13	17,280,000	Various	68.6%	11,850,000
23.01	JPMCB	Guardian Self Storage - Westminster	Self Storage	2008		719	Units	95.0%	07/31/13	10,280,000	08/08/13		7,000,000
23.02	JPMCB	Guardian Self Storage - Pittsburgh	Self Storage	1980	2005	739	Units	86.1%	07/31/13	7,000,000	08/15/13		4,850,000
24	KeyBank	Lake Village of Rochester Hills	Garden	1999		192	Units	96.4%	06/30/13	16,000,000	06/13/13	73.5%	11,760,000
25	SMF II	K&F Portfolio	Various	Various	Various	349,555	Square Feet	96.4%	06/10/13	15,700,000	Various	74.8%	11,750,000
25.01	SMF II	Turney Town Shopping Center	Anchored	1958	2008	171,869	Square Feet	96.1%	06/10/13	10,200,000	05/06/13		7,650,000
25.02	SMF II	Wedgewood Plaza	Anchored	1962		100,342	Square Feet	100.0%	06/10/13	2,390,000	05/02/13		1,792,500
25.03	SMF II	Harvard Village Shopping Center	Anchored	1963	1999	48,064	Square Feet	99.2%	06/10/13	1,850,000	05/06/13		1,387,500
25.04	SMF II	Town Center Plaza	Unanchored	1957		29,280	Square Feet	80.9%	06/10/13	1,260,000	05/06/13		920,000
26	Barclays Bank PLC	Wingcrest I & II	Suburban	Various		128,743	Square Feet	96.8%	08/27/13	15,500,000	08/16/13	74.8%	11,600,000
26.01	Barclays Bank PLC	Wingcrest II	Suburban	2001		85,058	Square Feet	100.0%	08/27/13	10,240,549	08/16/13		7,663,895
26.02	Barclays Bank PLC	Wingcrest I	Suburban	1995		43,685	Square Feet	90.7%	08/27/13	5,259,451	08/16/13		3,936,105
27	JPMCB	Harvest Park Centre	Anchored	2008		166,017	Square Feet	96.2%	05/31/13	19,225,000	07/07/13	59.8%	11,500,000
28	Barclays Bank PLC	North Macomb Medical Building	Medical	2005		64,510	Square Feet	86.3%	08/01/13	14,740,000	05/07/13	74.6%	11,000,000
29	Barclays Bank PLC	McKee Place Apartments	Student	1920	2012	114	Units	100.0%	07/31/13	15,500,000	06/21/13	69.7%	10,800,000
30	KeyBank	Garden Quarter Apartments	Garden	1977		272	Units	94.5%	09/01/13	13,500,000	02/21/13	75.0%	10,125,000
31	SMF II	Marriott Spring Hill Suites Vernal	Limited Service	2009		97	Rooms	74.3%	05/31/13	17,800,000	08/05/13	56.2%	10,000,000
32	Barclays Bank PLC	Phoenixville MOB II	Medical	2008		45,553	Square Feet	100.0%	05/01/13	16,100,000	05/21/13	61.7%	9,950,000
33	JPMCB	Huntington at Hidden Hills	Garden	1986	2013	224	Units	97.3%	07/14/13	12,600,000	07/16/13	74.4%	9,375,000
34	Barclays Bank PLC	Cambridge Village Apartments	Garden	1987		200	Units	95.5%	09/05/13	12,420,000	07/17/13	71.4%	8,870,000
35	JPMCB	Northridge Park I	Garden	1988	2002	104	Units	97.1%	07/01/13	13,000,000	07/17/13	66.5%	8,650,000
36	Barclays Bank PLC	Dick’s Sporting Goods - Freehold, NJ	Freestanding	2004		100,047	Square Feet	100.0%	10/06/13	15,350,000	05/28/13	54.1%	8,300,000
37	JPMCB	Hampton Inn Midlothian	Limited Service	1999	2012	80	Rooms	72.3%	07/31/13	12,000,000	07/01/13	65.0%	7,800,000
38	SMF II	Glengarry Park Apartments	Garden	1979		300	Units	96.0%	08/30/13	11,300,000	07/30/13	68.0%	7,700,000
39	JPMCB	United Heartland	Suburban	2009		56,014	Square Feet	100.0%	10/01/13	12,800,000	07/23/13	60.0%	7,680,000
40	SMF II	Southway Plaza	Anchored	1972	2007	106,344	Square Feet	99.0%	08/13/13	10,850,000	05/29/13	70.0%	7,600,000

A-1-5

ANNEX A-1

			Property		Year		Unit of		Occupancy	Appraised	Appraisal	Current	Original
Loan #	Seller(1)	Property Name	Subtype	Year Built	Renovated	Units(2)	Measure	Occupancy %(3)	Date	Value ($)(4)	Date	LTV %(4)	Balance ($)(5)(6)
41	Barclays Bank PLC	131 West Wilson Street	CBD	1971	2002	113,934	Square Feet	77.7%	08/01/13	11,500,000	06/07/13	65.7%	7,570,000
42	Barclays Bank PLC	Lancaster Cornwall Apartments	Garden	1968	1989	265	Units	89.1%	08/05/13	10,000,000	08/07/13	74.9%	7,500,000
43	JPMCB	IPCC Dollar General/Family Dollar	Freestanding	Various		100,500	Square Feet	100.0%	10/01/13	12,730,000	Various	57.3%	7,290,000
43.01	JPMCB	Dollar General - 12628 County Road 59	Freestanding	2013		12,382	Square Feet	100.0%	10/01/13	1,450,000	04/25/13		840,000
43.02	JPMCB	Dollar General - 603 Wilson Avenue	Freestanding	2013		9,100	Square Feet	100.0%	10/01/13	1,260,000	04/25/13		730,000
43.03	JPMCB	Dollar General - 22 Kennon Road	Freestanding	2013		9,100	Square Feet	100.0%	10/01/13	1,250,000	04/25/13		700,000
43.04	JPMCB	Dollar General - 3836 Greenville Road	Freestanding	2013		9,100	Square Feet	100.0%	10/01/13	1,180,000	04/25/13		690,000
43.05	JPMCB	Family Dollar - 635 Main Street	Freestanding	2012		8,000	Square Feet	100.0%	10/01/13	1,140,000	07/14/13		680,000
43.06	JPMCB	Family Dollar - 601 South Main Street	Freestanding	2012		8,320	Square Feet	100.0%	10/01/13	1,130,000	07/16/13		660,000
43.07	JPMCB	Dollar General - 865 Thomas Road	Freestanding	2011		9,100	Square Feet	100.0%	10/01/13	1,260,000	07/17/13		650,000
43.08	JPMCB	Dollar General - 31723 Alabama Highway	Freestanding	2013		9,026	Square Feet	100.0%	10/01/13	1,100,000	04/25/13		640,000
43.09	JPMCB	Dollar General - 19919 Winnebago Road	Freestanding	2013		9,026	Square Feet	100.0%	10/01/13	990,000	07/15/13		570,000
43.10	JPMCB	Dollar General - 5474 169th Street	Freestanding	2013		9,026	Square Feet	100.0%	10/01/13	990,000	07/17/13		570,000
43.11	JPMCB	Family Dollar - 806 West 4th Street	Freestanding	2012		8,320	Square Feet	100.0%	10/01/13	980,000	07/21/13		560,000
44	SMF II	Wesley Chapel Square	Anchored	1986	2010	110,865	Square Feet	88.0%	08/07/13	10,100,000	06/08/13	69.2%	7,000,000
45	Barclays Bank PLC	Bloomfield Crossings	Retail/Office	2010		39,612	Square Feet	74.9%	04/23/13	10,700,000	05/11/13	64.5%	6,900,000
46	SMF II	Colinas del Bosque MHP	Manufactured Housing	1981	2013	224	Pads	90.2%	08/22/13	9,210,000	07/10/13	73.2%	6,750,000
47	SMF II	Holiday Inn Express & Suites Woodland Hills	Limited Service	2009		86	Rooms	76.8%	06/30/13	12,750,000	07/22/13	52.5%	6,700,000
48	Barclays Bank PLC	Parkwoods Plaza	Anchored	1990		146,882	Square Feet	94.6%	06/13/13	11,600,000	05/14/13	56.9%	6,600,000
49	Barclays Bank PLC	Best Self Storage - Henderson, NV	Self Storage	2000		771	Units	80.5%	07/22/13	9,200,000	06/06/13	68.9%	6,350,000
50	Barclays Bank PLC	Rudman on the Park	Multifamily/Office/Retail	1901	2002	88,257	Square Feet	100.0%	08/23/13	8,730,000	07/02/13	72.1%	6,300,000
51	JPMCB	Hampton Inn Mechanicsville	Limited Service	1999	2013	80	Rooms	60.6%	07/31/13	9,500,000	07/01/13	63.2%	6,000,000
52	SMF II	South County Medical Plaza	Medical	2002		27,522	Square Feet	100.0%	07/01/13	12,000,000	07/11/13	50.0%	6,000,000
53	Barclays Bank PLC	Walgreens - Riverside, CA	Freestanding	1980	2003	12,804	Square Feet	100.0%	10/06/13	8,250,000	07/24/13	70.3%	5,800,000
54	Barclays Bank PLC	Western Retail Portfolio	Unanchored	Various		24,604	Square Feet	95.3%	06/13/13	8,540,000	Various	63.7%	5,450,000
54.01	Barclays Bank PLC	Heritage Plaza	Unanchored	2005		14,622	Square Feet	92.1%	06/13/13	5,750,000	06/26/13		3,315,000
54.02	Barclays Bank PLC	Butte, MT Retail	Unanchored	2009		5,807	Square Feet	100.0%	06/13/13	1,600,000	05/17/13		1,275,000
54.03	Barclays Bank PLC	Zumbrota, MN Retail	Unanchored	2011		4,175	Square Feet	100.0%	06/13/13	1,190,000	05/16/13		860,000
55	SMF II	South Shore Portfolio	Garden	Various	2010	167	Units	95.8%	09/16/13	9,850,000	07/31/13	54.8%	5,400,000
55.01	SMF II	6938 South Jeffery Boulevard	Garden	1927	2010	66	Units	97.0%	09/16/13	3,550,000	07/31/13		1,946,193
55.02	SMF II	6838 South Jeffery Boulevard	Garden	1926	2010	54	Units	96.3%	09/16/13	3,400,000	07/31/13		1,863,959
55.03	SMF II	7601 South South Shore Drive	Garden	1951	2010	47	Units	93.6%	09/16/13	2,900,000	07/31/13		1,589,848
56	Barclays Bank PLC	Patchen Village	Multifamily/Office/Retail	1973	1999	123,083	Square Feet	98.1%	05/23/13	7,900,000	07/01/13	64.5%	5,100,000
57	Barclays Bank PLC	Rite Aid Rochester Portfolio	Freestanding	2000		23,646	Square Feet	100.0%	10/06/13	6,600,000	04/24/13	68.0%	4,500,000
57.01	Barclays Bank PLC	Rite Aid - Henrietta	Freestanding	2000		12,738	Square Feet	100.0%	10/06/13	3,100,000	04/24/13		2,424,000
57.02	Barclays Bank PLC	Rite Aid - Rochester	Freestanding	2000		10,908	Square Feet	100.0%	10/06/13	3,500,000	04/24/13		2,076,000
58	Barclays Bank PLC	CVS - Carefree	Freestanding	2003		13,813	Square Feet	100.0%	05/01/13	6,150,000	06/03/13	71.3%	4,400,000
59	SMF II	Rainbow Maule Plaza	Unanchored	2009		16,816	Square Feet	86.4%	09/09/13	5,600,000	08/01/13	75.0%	4,200,000
60	Barclays Bank PLC	Fountain Park Plaza and Sashabaw Plaza	Unanchored	Various		32,176	Square Feet	95.3%	04/23/13	6,050,000	05/14/13	66.1%	4,000,000
60.01	Barclays Bank PLC	Fountain Park Plaza	Unanchored	2005		17,804	Square Feet	100.0%	04/23/13	3,500,000	05/14/13		2,314,050
60.02	Barclays Bank PLC	Sashabaw Plaza	Unanchored	2004		14,372	Square Feet	89.4%	04/23/13	2,550,000	05/14/13		1,685,950
61	KeyBank	Aguila Self Storage	Self Storage	2008		634	Units	88.2%	08/12/13	6,250,000	08/30/13	64.0%	4,000,000
62	SMF II	Victory Center	Anchored	1995		68,995	Square Feet	100.0%	07/29/13	6,600,000	07/19/13	60.3%	4,000,000
63	SMF II	Buckhead Farm MHP	Manufactured Housing	1994		294	Pads	83.3%	07/22/13	5,200,000	07/17/13	72.1%	3,750,000
64	KeyBank	Walgreens - Bellflower, CA	Freestanding	2003		13,612	Square Feet	100.0%	10/01/13	6,300,000	07/19/13	59.0%	3,725,000
65	Barclays Bank PLC	Commerce Park	Unanchored	2002		36,814	Square Feet	88.7%	06/13/13	5,400,000	05/14/13	66.7%	3,600,000
66	Barclays Bank PLC	Brook Creek Apartments	Garden	1985		112	Units	96.4%	08/12/13	4,700,000	08/06/13	70.6%	3,320,000
67	Barclays Bank PLC	Walgreens - Norfolk	Freestanding	2003		14,560	Square Feet	100.0%	08/28/13	5,100,000	05/28/13	60.8%	3,100,000
68	KeyBank	Gulf Breeze - Phase II	Garden	2005		32	Units	100.0%	08/08/13	2,800,000	07/30/13	70.5%	1,975,000

A-1-6

ANNEX A-1

			Original		Current						Net
			Balance	Current	Balance	% of Initial	Crossed	Related	Interest	Admin.	Mortgage		Monthly Debt
Loan #	Seller(1)	Property Name	per Unit ($)	Balance ($)(5)(6)	per Unit ($)	Pool Balance	Loan	Borrower(7)	Rate %(8)	Fee %(8)	Rate %(8)	Accrual Type	Service ($)(9)(10)
1	JPMCB	Veritas Multifamily Portfolio	171,951	119,000,000	171,951	10.0%	No	No	5.39585	0.01125	5.38460	Actual/360	542,520.47
1.01	JPMCB	400 Duboce Avenue		8,087,851		0.7%
1.02	JPMCB	1801 Gough Street		5,916,114		0.5%
1.03	JPMCB	601 O’Farrell Street		5,841,226		0.5%
1.04	JPMCB	845 California Street		5,242,126		0.4%
1.05	JPMCB	100 Broderick Street		4,156,257		0.3%
1.06	JPMCB	676 Geary Street		4,081,369		0.3%
1.07	JPMCB	2600 Van Ness Avenue		3,781,819		0.3%
1.08	JPMCB	355 Fulton Street		3,444,825		0.3%
1.09	JPMCB	655 Stockton Street		3,220,163		0.3%
1.10	JPMCB	2363 Van Ness Avenue		3,220,163		0.3%
1.11	JPMCB	1660 Bay Street		3,182,719		0.3%
1.12	JPMCB	1520 Gough Street		3,145,275		0.3%
1.13	JPMCB	621 Stockton Street		3,107,832		0.3%
1.14	JPMCB	540 Leavenworth Street		3,032,944		0.3%
1.15	JPMCB	840 California Street		2,995,500		0.3%
1.16	JPMCB	1126 Bush Street		2,883,169		0.2%
1.17	JPMCB	691 O’Farrell Street		2,808,282		0.2%
1.18	JPMCB	925 Geary Street		2,770,838		0.2%
1.19	JPMCB	2975 Van Ness Avenue		2,621,063		0.2%
1.20	JPMCB	1320 Washington Street		2,621,063		0.2%
1.21	JPMCB	1020 Post Street		2,583,619		0.2%
1.22	JPMCB	1547 Clay Street		2,471,288		0.2%
1.23	JPMCB	1840 Clay Street		2,358,957		0.2%
1.24	JPMCB	106 Sanchez		2,358,957		0.2%
1.25	JPMCB	755 O’Farrell Street		2,265,347		0.2%
1.26	JPMCB	2038 Divisadero Street		2,246,625		0.2%
1.27	JPMCB	1440 Sutter Street		2,134,294		0.2%
1.28	JPMCB	1690 North Point Street		2,096,850		0.2%
1.29	JPMCB	411 15th Avenue		1,872,188		0.2%
1.30	JPMCB	1753 Mason Street		1,857,210		0.2%
1.31	JPMCB	915 Pierce Street		1,759,856		0.1%
1.32	JPMCB	50 Joice Street		1,684,969		0.1%
1.33	JPMCB	1855 10th Avenue		1,684,969		0.1%
1.34	JPMCB	124 Mason Street		1,647,525		0.1%
1.35	JPMCB	1260 Broadway		1,647,525		0.1%
1.36	JPMCB	340 Church Street		1,572,638		0.1%
1.37	JPMCB	2500 Van Ness Avenue		1,535,194		0.1%
1.38	JPMCB	520 Buchanan Street		1,497,750		0.1%
1.39	JPMCB	449 O’Farrell Street		1,422,863		0.1%
1.40	JPMCB	3715 California Street		1,347,975		0.1%
1.41	JPMCB	325 9th Avenue		1,310,531		0.1%
1.42	JPMCB	346 Leavenworth Street		1,048,425		0.1%
1.43	JPMCB	1656 Leavenworth Street		992,260		0.1%
1.44	JPMCB	3264-3274 Mission Street		992,260		0.1%
1.45	JPMCB	500-506 Bartlett Street		449,325		0.0%
2	JPMCB	Miracle Mile Shops	1,292	110,000,000	1,292	9.2%	No	No	5.25000	0.01375	5.23625	Actual/360	607,424.07
3	JPMCB	1615 L Street	322	100,000,000	322	8.4%	No	No	4.60600	0.01125	4.59475	Actual/360	389,164.35
4	JPMCB	Hulen Mall	324	90,000,000	324	7.5%	No	No	4.25350	0.01125	4.24225	Actual/360	442,930.33
5	KeyBank	Briarcliff Office Portfolio	137	57,250,000	137	4.8%	No	No	5.36000	0.01875	5.34125	Actual/360	334,702.09

A-1-7

ANNEX A-1

			Original		Current						Net
			Balance	Current	Balance	% of Initial	Crossed	Related	Interest	Admin.	Mortgage		Monthly Debt
Loan #	Seller(1)	Property Name	per Unit ($)	Balance ($)(5)(6)	per Unit ($)	Pool Balance	Loan	Borrower(7)	Rate %(8)	Fee %(8)	Rate %(8)	Accrual Type	Service ($)(9)(10)
5.01	KeyBank	Hilltop at Briarcliff		31,794,000		2.7%
5.02	KeyBank	Briarcliff III		12,063,000		1.0%
5.03	KeyBank	Briarcliff I		7,633,000		0.6%
5.04	KeyBank	Briarcliff II		4,669,000		0.4%
5.05	KeyBank	Canterbury Academy		1,091,000		0.1%
6	SMF II	369 Lexington Avenue	285	43,050,000	285	3.6%	No	Yes - Group 1	5.05000	0.01125	5.03875	Actual/360	232,419.01
7	JPMCB	Regency Park Apartments	79,545	42,000,000	79,545	3.5%	No	No	4.77780	0.02245	4.75535	Actual/360	219,796.21
8	JPMCB	HPI - GSA Portfolio	76	41,476,652	76	3.5%	No	No	4.66350	0.01125	4.65225	Actual/360	234,821.24
8.01	JPMCB	SSA / HHS - Dallas		30,266,477		2.5%
8.02	JPMCB	USDA Forest Service - Lakewood		6,917,767		0.6%
8.03	JPMCB	USDA - Albuquerque		2,944,792		0.2%
8.04	JPMCB	SSA - Los Angeles		1,347,617		0.1%
9	SMF II	Marriott Portfolio	47,690	32,000,000	47,690	2.7%	No	No	5.42500	0.01125	5.41375	Actual/360	180,189.55
9.01	SMF II	The Fullerton Marriott		15,400,000		1.3%
9.02	SMF II	The Norcross Marriott		9,100,000		0.8%
9.03	SMF II	The Southfield Marriott		7,500,000		0.6%
10	SMF II	2 West 46th Street	215	30,450,000	215	2.6%	No	Yes - Group 1	5.05000	0.01125	5.03875	Actual/360	164,393.94
11	Barclays Bank PLC	National Hotel Portfolio II	51,737	24,340,443	51,569	2.0%	No	Yes - Group 2	4.94000	0.01125	4.92875	Actual/360	141,904.53
11.01	Barclays Bank PLC	TownePlace Suites Metairie		9,469,050		0.8%
11.02	Barclays Bank PLC	SpringHill Suites Peabody		8,123,449		0.7%
11.03	Barclays Bank PLC	TownePlace Suites Little Rock		3,757,718		0.3%
11.04	Barclays Bank PLC	TownePlace Suites Fayetteville/Springdale		2,990,226		0.3%
12	KeyBank	MHPI Manufactured Housing Portfolio	23,918	21,000,000	23,918	1.8%	No	No	4.71000	0.01875	4.69125	Actual/360	112,625.13
12.01	KeyBank	Oak Lane		8,340,000		0.7%
12.02	KeyBank	Chancellor Farms		6,550,000		0.5%
12.03	KeyBank	Byrnes Mills		6,110,000		0.5%
13	KeyBank	B/E Aerospace	81	19,500,000	81	1.6%	No	No	4.91000	0.01875	4.89125	Actual/360	103,610.27
14	Barclays Bank PLC	Shelby West Manufactured Housing Community	29,697	19,102,870	29,663	1.6%	No	Yes - Group 3	5.20300	0.03125	5.17175	Actual/360	105,052.90
15	JPMCB	Northwest Houston Industrial Portfolio	89	18,000,000	89	1.5%	No	No	4.48000	0.01125	4.46875	Actual/360	90,989.58
15.01	JPMCB	Bammel Business Park		10,475,500		0.9%
15.02	JPMCB	Legacy Park		7,524,500		0.6%
16	Barclays Bank PLC	Shelby Forest Manufactured Housing Community	25,640	17,005,446	25,611	1.4%	No	Yes - Group 3	5.24300	0.03125	5.21175	Actual/360	93,938.88
17	JPMCB	Sheraton Madison	71,130	16,959,349	70,960	1.4%	No	No	4.74500	0.01125	4.73375	Actual/360	88,628.82
18	Barclays Bank PLC	National Hotel Portfolio I	53,305	15,673,770	53,131	1.3%	No	Yes - Group 2	4.94000	0.01125	4.92875	Actual/360	91,377.92
18.01	Barclays Bank PLC	Aloft - Rogers		8,223,123		0.7%
18.02	Barclays Bank PLC	Holiday Inn Express - Auburn		4,236,154		0.4%
18.03	Barclays Bank PLC	Fairfield Inn and Suites - Jonesboro		3,214,493		0.3%
19	Barclays Bank PLC	Alameda Crossing	110	14,486,626	110	1.2%	No	Yes - Group 4	5.50900	0.01125	5.49775	Actual/360	82,581.81
20	Barclays Bank PLC	North Park Plaza	76	13,300,000	76	1.1%	No	Yes - Group 4	5.48900	0.01125	5.47775	Actual/360	75,424.17
21	SMF II	Southfield Retail Portfolio	68	12,900,000	68	1.1%	No	No	5.55000	0.05875	5.49125	Actual/360	76,306.01
21.01	SMF II	Greenfield Plaza		8,175,000		0.7%
21.02	SMF II	Sherwood Square		4,725,000		0.4%
22	Barclays Bank PLC	Bridgeport Center	134	11,985,741	134	1.0%	No	Yes - Group 5	5.06000	0.01125	5.04875	Actual/360	64,859.35
23	JPMCB	Guardian Self Storage Pittsburgh	8,128	11,850,000	8,128	1.0%	No	No	5.31820	0.01125	5.30695	Actual/360	65,937.60
23.01	JPMCB	Guardian Self Storage - Westminster		7,000,000		0.6%
23.02	JPMCB	Guardian Self Storage - Pittsburgh		4,850,000		0.4%
24	KeyBank	Lake Village of Rochester Hills	61,250	11,760,000	61,250	1.0%	No	No	5.43000	0.01875	5.41125	Actual/360	66,256.42
25	SMF II	K&F Portfolio	34	11,750,000	34	1.0%	No	No	5.76500	0.05125	5.71375	Actual/360	71,063.09
25.01	SMF II	Turney Town Shopping Center		7,650,000		0.6%
25.02	SMF II	Wedgewood Plaza		1,792,500		0.2%
25.03	SMF II	Harvard Village Shopping Center		1,387,500		0.1%
25.04	SMF II	Town Center Plaza		920,000		0.1%
26	Barclays Bank PLC	Wingcrest I & II	90	11,586,313	90	1.0%	No	Yes - Group 5	5.09800	0.01125	5.08675	Actual/360	62,967.92
26.01	Barclays Bank PLC	Wingcrest II		7,654,852		0.6%
26.02	Barclays Bank PLC	Wingcrest I		3,931,461		0.3%
27	JPMCB	Harvest Park Centre	69	11,500,000	69	1.0%	No	No	4.98700	0.05875	4.92825	Actual/360	48,455.86
28	Barclays Bank PLC	North Macomb Medical Building	171	11,000,000	171	0.9%	No	No	5.36600	0.03875	5.32725	Actual/360	61,535.13
29	Barclays Bank PLC	McKee Place Apartments	94,737	10,800,000	94,737	0.9%	No	No	5.56000	0.01125	5.54875	Actual/360	61,728.39
30	KeyBank	Garden Quarter Apartments	37,224	10,125,000	37,224	0.8%	No	No	5.26000	0.01875	5.24125	Actual/360	60,733.58
31	SMF II	Marriott Spring Hill Suites Vernal	103,093	10,000,000	103,093	0.8%	No	No	5.67000	0.01125	5.65875	Actual/360	62,428.10
32	Barclays Bank PLC	Phoenixville MOB II	218	9,939,375	218	0.8%	No	No	5.63100	0.05875	5.57225	Actual/360	57,315.51
33	JPMCB	Huntington at Hidden Hills	41,853	9,375,000	41,853	0.8%	No	No	4.99300	0.01125	4.98175	Actual/360	50,286.93
34	Barclays Bank PLC	Cambridge Village Apartments	44,350	8,870,000	44,350	0.7%	No	No	5.60000	0.01125	5.58875	Actual/360	50,920.81
35	JPMCB	Northridge Park I	83,173	8,650,000	83,173	0.7%	No	No	5.15550	0.01125	5.14425	Actual/360	47,260.58
36	Barclays Bank PLC	Dick’s Sporting Goods - Freehold, NJ	83	8,300,000	83	0.7%	No	No	5.22700	0.01125	5.21575	Actual/360	49,625.00
37	JPMCB	Hampton Inn Midlothian	97,500	7,800,000	97,500	0.7%	No	Yes - Group 7	5.33600	0.01125	5.32475	Actual/360	47,137.91
38	SMF II	Glengarry Park Apartments	25,667	7,688,428	25,628	0.6%	No	No	5.73500	0.05875	5.67625	Actual/360	48,371.42
39	JPMCB	United Heartland	137	7,680,000	137	0.6%	No	No	4.92550	0.01125	4.91425	Actual/360	44,563.79
40	SMF II	Southway Plaza	71	7,600,000	71	0.6%	No	No	5.49000	0.01125	5.47875	Actual/360	46,625.27

A-1-8

ANNEX A-1

			Original		Current						Net
			Balance	Current	Balance	% of Initial	Crossed	Related	Interest	Admin.	Mortgage		Monthly Debt
Loan #	Seller(1)	Property Name	per Unit ($)	Balance ($)(5)(6)	per Unit ($)	Pool Balance	Loan	Borrower(7)	Rate %(8)	Fee %(8)	Rate %(8)	Accrual Type	Service ($)(9)(10)
41	Barclays Bank PLC	131 West Wilson Street	66	7,558,293	66	0.6%	No	No	5.54700	0.01125	5.53575	Actual/360	46,699.14
42	Barclays Bank PLC	Lancaster Cornwall Apartments	28,302	7,491,673	28,270	0.6%	No	No	5.42400	0.06125	5.36275	Actual/360	42,227.24
43	JPMCB	IPCC Dollar General/Family Dollar	73	7,290,000	73	0.6%	No	No	4.89050	0.01125	4.87925	Actual/360	38,647.89
43.01	JPMCB	Dollar General - 12628 County Road 59		840,000		0.1%
43.02	JPMCB	Dollar General - 603 Wilson Avenue		730,000		0.1%
43.03	JPMCB	Dollar General - 22 Kennon Road		700,000		0.1%
43.04	JPMCB	Dollar General - 3836 Greenville Road		690,000		0.1%
43.05	JPMCB	Family Dollar - 635 Main Street		680,000		0.1%
43.06	JPMCB	Family Dollar - 601 South Main Street		660,000		0.1%
43.07	JPMCB	Dollar General - 865 Thomas Road		650,000		0.1%
43.08	JPMCB	Dollar General - 31723 Alabama Highway		640,000		0.1%
43.09	JPMCB	Dollar General - 19919 Winnebago Road		570,000		0.0%
43.10	JPMCB	Dollar General - 5474 169th Street		570,000		0.0%
43.11	JPMCB	Family Dollar - 806 West 4th Street		560,000		0.0%
44	SMF II	Wesley Chapel Square	63	6,992,682	63	0.6%	No	No	5.74300	0.01125	5.73175	Actual/360	40,818.98
45	Barclays Bank PLC	Bloomfield Crossings	174	6,900,000	174	0.6%	No	Yes - Group 6	5.07800	0.01125	5.06675	Actual/360	40,650.90
46	SMF II	Colinas del Bosque MHP	30,134	6,742,450	30,100	0.6%	No	No	5.38500	0.01125	5.37375	Actual/360	37,840.15
47	SMF II	Holiday Inn Express & Suites Woodland Hills	77,907	6,700,000	77,907	0.6%	No	No	5.95000	0.01125	5.93875	Actual/360	50,608.63
48	Barclays Bank PLC	Parkwoods Plaza	45	6,600,000	45	0.6%	No	Yes - Group 6	5.31000	0.01125	5.29875	Actual/360	39,784.32
49	Barclays Bank PLC	Best Self Storage - Henderson, NV	8,236	6,336,357	8,218	0.5%	No	No	5.25900	0.04125	5.21775	Actual/360	35,100.34
50	Barclays Bank PLC	Rudman on the Park	71	6,293,451	71	0.5%	No	No	5.77300	0.06125	5.71175	Actual/360	36,857.19
51	JPMCB	Hampton Inn Mechanicsville	75,000	6,000,000	75,000	0.5%	No	Yes - Group 7	5.33600	0.01125	5.32475	Actual/360	36,259.93
52	SMF II	South County Medical Plaza	218	6,000,000	218	0.5%	No	No	5.37400	0.06125	5.31275	Actual/360	33,594.53
53	Barclays Bank PLC	Walgreens - Riverside, CA	453	5,800,000	453	0.5%	No	No	5.36100	0.01125	5.34975	Actual/360	32,427.73
54	Barclays Bank PLC	Western Retail Portfolio	222	5,437,891	221	0.5%	No	No	5.43300	0.05125	5.38175	Actual/360	30,715.79
54.01	Barclays Bank PLC	Heritage Plaza		3,307,635		0.3%
54.02	Barclays Bank PLC	Butte, MT Retail		1,272,167		0.1%
54.03	Barclays Bank PLC	Zumbrota, MN Retail		858,089		0.1%
55	SMF II	South Shore Portfolio	32,335	5,400,000	32,335	0.5%	No	No	5.46500	0.01125	5.45375	Actual/360	30,542.13
55.01	SMF II	6938 South Jeffery Boulevard		1,946,193		0.2%
55.02	SMF II	6838 South Jeffery Boulevard		1,863,959		0.2%
55.03	SMF II	7601 South South Shore Drive		1,589,848		0.1%
56	Barclays Bank PLC	Patchen Village	41	5,092,211	41	0.4%	No	No	5.62900	0.05875	5.57025	Actual/360	31,712.57
57	Barclays Bank PLC	Rite Aid Rochester Portfolio	190	4,489,670	190	0.4%	No	No	5.50000	0.01125	5.48875	Actual/360	30,954.93
57.01	Barclays Bank PLC	Rite Aid - Henrietta		2,418,436		0.2%
57.02	Barclays Bank PLC	Rite Aid - Rochester		2,071,234		0.2%
58	Barclays Bank PLC	CVS - Carefree	319	4,383,478	317	0.4%	No	No	5.52000	0.01125	5.50875	Actual/360	28,820.25
59	SMF II	Rainbow Maule Plaza	250	4,200,000	250	0.4%	No	No	5.72000	0.01125	5.70875	Actual/360	25,478.01
60	Barclays Bank PLC	Fountain Park Plaza and Sashabaw Plaza	124	4,000,000	124	0.3%	No	Yes - Group 6	5.26000	0.01125	5.24875	Actual/360	23,993.51
60.01	Barclays Bank PLC	Fountain Park Plaza		2,314,050		0.2%
60.02	Barclays Bank PLC	Sashabaw Plaza		1,685,950		0.1%
61	KeyBank	Aguila Self Storage	6,309	4,000,000	6,309	0.3%	No	No	5.45000	0.01875	5.43125	Actual/360	22,586.24
62	SMF II	Victory Center	58	3,982,505	58	0.3%	No	No	5.59400	0.05125	5.54275	Actual/360	36,141.70
63	SMF II	Buckhead Farm MHP	12,755	3,750,000	12,755	0.3%	No	No	5.60500	0.01125	5.59375	Actual/360	21,539.79
64	KeyBank	Walgreens - Bellflower, CA	274	3,718,984	273	0.3%	No	No	5.26000	0.01875	5.24125	Actual/360	22,343.96
65	Barclays Bank PLC	Commerce Park	98	3,600,000	98	0.3%	No	Yes - Group 6	5.07800	0.01125	5.06675	Actual/360	21,209.17
66	Barclays Bank PLC	Brook Creek Apartments	29,643	3,320,000	29,643	0.3%	No	No	5.91000	0.08875	5.82125	Actual/360	19,713.38
67	Barclays Bank PLC	Walgreens - Norfolk	213	3,100,000	213	0.3%	No	No	5.42000	0.01125	5.40875	Actual/360	18,888.89
68	KeyBank	Gulf Breeze - Phase II	61,719	1,972,692	61,647	0.2%	No	No	5.15000	0.01875	5.13125	Actual/360	10,784.02

A-1-9

ANNEX A-1

Annual Debt

First

Partial IO

Partial IO Loan

Rem.

Rem.

Payment

Loan #

Seller(1)

Property Name

Service ($)(10)

Note Date

Payment Date

Last IO Payment

First P&I Payment

Term

Amort

I/O Period

Seasoning

Due Date

1

JPMCB

Veritas Multifamily Portfolio

6,510,245.62

09/16/13

11/01/13

60

0

60

0

1

1.01

JPMCB

400 Duboce Avenue

1.02

JPMCB

1801 Gough Street

1.03

JPMCB

601 O’Farrell Street

1.04

JPMCB

845 California Street

1.05

JPMCB

100 Broderick Street

1.06

JPMCB

676 Geary Street

1.07

JPMCB

2600 Van Ness Avenue

1.08

JPMCB

355 Fulton Street

1.09

JPMCB

655 Stockton Street

1.10

JPMCB

2363 Van Ness Avenue

1.11

JPMCB

1660 Bay Street

1.12

JPMCB

1520 Gough Street

1.13

JPMCB

621 Stockton Street

1.14

JPMCB

540 Leavenworth Street

1.15

JPMCB

840 California Street

1.16

JPMCB

1126 Bush Street

1.17

JPMCB

691 O’Farrell Street

1.18

JPMCB

925 Geary Street

1.19

JPMCB

2975 Van Ness Avenue

1.20

JPMCB

1320 Washington Street

1.21

JPMCB

1020 Post Street

1.22

JPMCB

1547 Clay Street

1.23

JPMCB

1840 Clay Street

1.24

JPMCB

106 Sanchez

1.25

JPMCB

755 O’Farrell Street

1.26

JPMCB

2038 Divisadero Street

1.27

JPMCB

1440 Sutter Street

1.28

JPMCB

1690 North Point Street

1.29

JPMCB

411 15th Avenue

1.30

JPMCB

1753 Mason Street

1.31

JPMCB

915 Pierce Street

1.32

JPMCB

50 Joice Street

1.33

JPMCB

1855 10th Avenue

1.34

JPMCB

124 Mason Street

1.35

JPMCB

1260 Broadway

1.36

JPMCB

340 Church Street

1.37

JPMCB

2500 Van Ness Avenue

1.38

JPMCB

520 Buchanan Street

1.39

JPMCB

449 O’Farrell Street

1.40

JPMCB

3715 California Street

1.41

JPMCB

325 9th Avenue

1.42

JPMCB

346 Leavenworth Street

1.43

JPMCB

1656 Leavenworth Street

1.44

JPMCB

3264-3274 Mission Street

1.45

JPMCB

500-506 Bartlett Street

2

JPMCB

Miracle Mile Shops

7,289,088.84

09/03/13

10/06/13

09/06/18

10/06/18

119

360

60

1

6

3

JPMCB

1615 L Street

4,669,972.22

08/08/13

10/01/13

119

0

120

1

1

4

JPMCB

Hulen Mall

5,315,163.96

09/06/13

11/01/13

60

360

0

0

1

5

KeyBank

Briarcliff Office Portfolio

4,016,425.08

09/16/13

11/01/13

120

324

0

0

1

A-1-10

ANNEX A-1

			Annual Debt		First	Partial IO	Partial IO Loan	Rem.	Rem.			Payment
Loan #	Seller(1)	Property Name	Service ($)(10)	Note Date	Payment Date	Last IO Payment	First P&I Payment	Term	Amort	I/O Period	Seasoning	Due Date
5.01	KeyBank	Hilltop at Briarcliff
5.02	KeyBank	Briarcliff III
5.03	KeyBank	Briarcliff I
5.04	KeyBank	Briarcliff II
5.05	KeyBank	Canterbury Academy
6	SMF II	369 Lexington Avenue	2,789,028.12	09/09/13	11/06/13	04/06/16	05/06/16	120	360	30	0	6
7	JPMCB	Regency Park Apartments	2,637,554.52	08/29/13	10/01/13	09/01/14	10/01/14	59	360	12	1	1
8	JPMCB	HPI - GSA Portfolio	2,817,854.88	08/02/13	10/01/13			59	299	0	1	1
8.01	JPMCB	SSA / HHS - Dallas
8.02	JPMCB	USDA Forest Service - Lakewood
8.03	JPMCB	USDA - Albuquerque
8.04	JPMCB	SSA - Los Angeles
9	SMF II	Marriott Portfolio	2,162,274.60	09/23/13	11/06/13			120	360	0	0	6
9.01	SMF II	The Fullerton Marriott
9.02	SMF II	The Norcross Marriott
9.03	SMF II	The Southfield Marriott
10	SMF II	2 West 46th Street	1,972,727.28	09/09/13	11/06/13	04/06/16	05/06/16	120	360	30	0	6
11	Barclays Bank PLC	National Hotel Portfolio II	1,702,854.36	07/29/13	09/06/13			58	298	0	2	6
11.01	Barclays Bank PLC	TownePlace Suites Metairie
11.02	Barclays Bank PLC	SpringHill Suites Peabody
11.03	Barclays Bank PLC	TownePlace Suites Little Rock
11.04	Barclays Bank PLC	TownePlace Suites Fayetteville/Springdale
12	KeyBank	MHPI Manufactured Housing Portfolio	1,351,501.56	09/17/13	11/01/13	10/01/14	11/01/14	60	336	12	0	1
12.01	KeyBank	Oak Lane
12.02	KeyBank	Chancellor Farms
12.03	KeyBank	Byrnes Mills
13	KeyBank	B/E Aerospace	1,243,323.24	09/13/13	11/01/13	10/01/16	11/01/16	120	360	36	0	1
14	Barclays Bank PLC	Shelby West Manufactured Housing Community	1,260,634.80	08/30/13	10/06/13			119	359	0	1	6
15	JPMCB	Northwest Houston Industrial Portfolio	1,091,874.96	08/26/13	10/01/13	09/01/16	10/01/16	59	360	36	1	1
15.01	JPMCB	Bammel Business Park
15.02	JPMCB	Legacy Park
16	Barclays Bank PLC	Shelby Forest Manufactured Housing Community	1,127,266.56	08/30/13	10/06/13			119	359	0	1	6
17	JPMCB	Sheraton Madison	1,063,545.84	07/30/13	09/01/13			58	358	0	2	1
18	Barclays Bank PLC	National Hotel Portfolio I	1,096,535.04	07/29/13	09/06/13			58	298	0	2	6
18.01	Barclays Bank PLC	Aloft - Rogers
18.02	Barclays Bank PLC	Holiday Inn Express - Auburn
18.03	Barclays Bank PLC	Fairfield Inn and Suites - Jonesboro
19	Barclays Bank PLC	Alameda Crossing	990,981.72	06/26/13	08/06/13			117	357	0	3	6
20	Barclays Bank PLC	North Park Plaza	905,090.04	09/19/13	11/06/13	10/06/15	11/06/15	120	360	24	0	6
21	SMF II	Southfield Retail Portfolio	915,672.12	09/20/13	11/06/13			120	330	0	0	6
21.01	SMF II	Greenfield Plaza
21.02	SMF II	Sherwood Square
22	Barclays Bank PLC	Bridgeport Center	778,312.20	08/20/13	10/01/13			83	359	0	1	1
23	JPMCB	Guardian Self Storage Pittsburgh	791,251.20	09/04/13	11/01/13			120	360	0	0	1
23.01	JPMCB	Guardian Self Storage - Westminster
23.02	JPMCB	Guardian Self Storage - Pittsburgh
24	KeyBank	Lake Village of Rochester Hills	795,077.04	09/11/13	11/01/13	10/01/14	11/01/14	120	360	12	0	1
25	SMF II	K&F Portfolio	852,757.08	09/18/13	11/06/13			120	330	0	0	6
25.01	SMF II	Turney Town Shopping Center
25.02	SMF II	Wedgewood Plaza
25.03	SMF II	Harvard Village Shopping Center
25.04	SMF II	Town Center Plaza
26	Barclays Bank PLC	Wingcrest I & II	755,615.04	08/28/13	10/01/13			119	359	0	1	1
26.01	Barclays Bank PLC	Wingcrest II
26.02	Barclays Bank PLC	Wingcrest I
27	JPMCB	Harvest Park Centre	581,470.35	09/05/13	11/01/13			120	0	120	0	1
28	Barclays Bank PLC	North Macomb Medical Building	738,421.56	09/25/13	11/06/13			120	360	0	0	6
29	Barclays Bank PLC	McKee Place Apartments	740,740.68	09/04/13	11/01/13	10/01/14	11/01/14	120	360	12	0	1
30	KeyBank	Garden Quarter Apartments	728,802.96	09/24/13	11/01/13			120	300	0	0	1
31	SMF II	Marriott Spring Hill Suites Vernal	749,137.20	09/18/13	11/06/13			120	300	0	0	6
32	Barclays Bank PLC	Phoenixville MOB II	687,786.12	08/20/13	10/06/13			119	359	0	1	6
33	JPMCB	Huntington at Hidden Hills	603,443.16	08/13/13	10/01/13	09/01/16	10/01/16	119	360	36	1	1
34	Barclays Bank PLC	Cambridge Village Apartments	611,049.72	09/12/13	11/06/13			120	360	0	0	6
35	JPMCB	Northridge Park I	567,126.96	08/26/13	10/01/13	09/01/17	10/01/17	119	360	48	1	1
36	Barclays Bank PLC	Dick’s Sporting Goods - Freehold, NJ	595,500.00	09/23/13	11/06/13			120	300	0	0	6
37	JPMCB	Hampton Inn Midlothian	565,654.92	09/11/13	11/01/13			120	300	0	0	1
38	SMF II	Glengarry Park Apartments	580,457.04	09/06/13	10/06/13			119	299	0	1	6
39	JPMCB	United Heartland	534,765.48	08/30/13	10/01/13	09/01/15	10/01/15	83	300	24	1	1
40	SMF II	Southway Plaza	559,503.24	09/10/13	11/06/13			120	300	0	0	6

A-1-11

ANNEX A-1

			Annual Debt		First	Partial IO	Partial IO Loan	Rem.	Rem.			Payment
Loan #	Seller(1)	Property Name	Service ($)(10)	Note Date	Payment Date	Last IO Payment	First P&I Payment	Term	Amort	I/O Period	Seasoning	Due Date
41	Barclays Bank PLC	131 West Wilson Street	560,389.68	08/19/13	10/06/13			119	299	0	1	6
42	Barclays Bank PLC	Lancaster Cornwall Apartments	506,726.88	08/30/13	10/06/13			119	359	0	1	6
43	JPMCB	IPCC Dollar General/Family Dollar	463,774.68	09/11/13	11/01/13			120	360	0	0	1
43.01	JPMCB	Dollar General - 12628 County Road 59
43.02	JPMCB	Dollar General - 603 Wilson Avenue
43.03	JPMCB	Dollar General - 22 Kennon Road
43.04	JPMCB	Dollar General - 3836 Greenville Road
43.05	JPMCB	Family Dollar - 635 Main Street
43.06	JPMCB	Family Dollar - 601 South Main Street
43.07	JPMCB	Dollar General - 865 Thomas Road
43.08	JPMCB	Dollar General - 31723 Alabama Highway
43.09	JPMCB	Dollar General - 19919 Winnebago Road
43.10	JPMCB	Dollar General - 5474 169th Street
43.11	JPMCB	Family Dollar - 806 West 4th Street
44	SMF II	Wesley Chapel Square	489,827.76	08/21/13	10/06/13			119	359	0	1	6
45	Barclays Bank PLC	Bloomfield Crossings	487,810.80	07/22/13	09/06/13	08/06/15	09/06/15	118	300	24	2	6
46	SMF II	Colinas del Bosque MHP	454,081.80	08/29/13	10/06/13			119	359	0	1	6
47	SMF II	Holiday Inn Express & Suites Woodland Hills	607,303.56	09/13/13	11/06/13			120	216	0	0	6
48	Barclays Bank PLC	Parkwoods Plaza	477,411.84	08/19/13	10/06/13	09/06/15	10/06/15	119	300	24	1	6
49	Barclays Bank PLC	Best Self Storage - Henderson, NV	421,204.08	08/01/13	09/06/13			118	358	0	2	6
50	Barclays Bank PLC	Rudman on the Park	442,286.28	09/03/13	10/06/13			119	359	0	1	6
51	JPMCB	Hampton Inn Mechanicsville	435,119.16	09/11/13	11/01/13			120	300	0	0	1
52	SMF II	South County Medical Plaza	403,134.36	09/13/13	11/06/13			120	360	0	0	6
53	Barclays Bank PLC	Walgreens - Riverside, CA	389,132.76	09/24/13	11/06/13			120	360	0	0	6
54	Barclays Bank PLC	Western Retail Portfolio	368,589.48	08/12/13	09/06/13			118	358	0	2	6
54.01	Barclays Bank PLC	Heritage Plaza
54.02	Barclays Bank PLC	Butte, MT Retail
54.03	Barclays Bank PLC	Zumbrota, MN Retail
55	SMF II	South Shore Portfolio	366,505.56	09/18/13	11/06/13			120	360	0	0	6
55.01	SMF II	6938 South Jeffery Boulevard
55.02	SMF II	6838 South Jeffery Boulevard
55.03	SMF II	7601 South South Shore Drive
56	Barclays Bank PLC	Patchen Village	380,550.84	09/05/13	10/06/13			119	299	0	1	6
57	Barclays Bank PLC	Rite Aid Rochester Portfolio	371,459.16	08/15/13	10/06/13			119	239	0	1	6
57.01	Barclays Bank PLC	Rite Aid - Henrietta
57.02	Barclays Bank PLC	Rite Aid - Rochester
58	Barclays Bank PLC	CVS - Carefree	345,843.00	07/11/13	09/01/13			118	262	0	2	1
59	SMF II	Rainbow Maule Plaza	305,736.12	09/17/13	11/06/13			120	324	0	0	6
60	Barclays Bank PLC	Fountain Park Plaza and Sashabaw Plaza	287,922.12	08/16/13	10/06/13	09/06/15	10/06/15	119	300	24	1	6
60.01	Barclays Bank PLC	Fountain Park Plaza
60.02	Barclays Bank PLC	Sashabaw Plaza
61	KeyBank	Aguila Self Storage	271,034.88	09/16/13	11/01/13			120	360	0	0	1
62	SMF II	Victory Center	433,700.40	08/29/13	10/06/13			83	155	0	1	6
63	SMF II	Buckhead Farm MHP	258,477.48	09/17/13	11/06/13			120	360	0	0	6
64	KeyBank	Walgreens - Bellflower, CA	268,127.52	08/12/13	10/01/13			119	299	0	1	1
65	Barclays Bank PLC	Commerce Park	254,510.04	07/22/13	09/06/13	08/06/15	09/06/15	118	300	24	2	6
66	Barclays Bank PLC	Brook Creek Apartments	236,560.56	09/11/13	11/01/13			120	360	0	0	1
67	Barclays Bank PLC	Walgreens - Norfolk	226,666.68	09/03/13	11/01/13			120	300	0	0	1
68	KeyBank	Gulf Breeze - Phase II	129,408.24	08/29/13	10/01/13			83	359	0	1	1

A-1-12

ANNEX A-1

			Grace Period	Grace Period			Final	Maturity/ARD	Maturity	Prepayment
Loan #	Seller(1)	Property Name	(Late Payment)	(Default)	Maturity Date(11)	ARD Loan(11)	Mat Date(11)	Balance ($)(5)	LTV %(4)	Provision (Payments)(12)
1	JPMCB	Veritas Multifamily Portfolio	0	0	10/01/18	No		119,000,000	66.5%	L(13),Grtr1%orYM(34),O(13)
1.01	JPMCB	400 Duboce Avenue						8,087,851
1.02	JPMCB	1801 Gough Street						5,916,114
1.03	JPMCB	601 O’Farrell Street						5,841,226
1.04	JPMCB	845 California Street						5,242,126
1.05	JPMCB	100 Broderick Street						4,156,257
1.06	JPMCB	676 Geary Street						4,081,369
1.07	JPMCB	2600 Van Ness Avenue						3,781,819
1.08	JPMCB	355 Fulton Street						3,444,825
1.09	JPMCB	655 Stockton Street						3,220,163
1.10	JPMCB	2363 Van Ness Avenue						3,220,163
1.11	JPMCB	1660 Bay Street						3,182,719
1.12	JPMCB	1520 Gough Street						3,145,275
1.13	JPMCB	621 Stockton Street						3,107,832
1.14	JPMCB	540 Leavenworth Street						3,032,944
1.15	JPMCB	840 California Street						2,995,500
1.16	JPMCB	1126 Bush Street						2,883,169
1.17	JPMCB	691 O’Farrell Street						2,808,282
1.18	JPMCB	925 Geary Street						2,770,838
1.19	JPMCB	2975 Van Ness Avenue						2,621,063
1.20	JPMCB	1320 Washington Street						2,621,063
1.21	JPMCB	1020 Post Street						2,583,619
1.22	JPMCB	1547 Clay Street						2,471,288
1.23	JPMCB	1840 Clay Street						2,358,957
1.24	JPMCB	106 Sanchez						2,358,957
1.25	JPMCB	755 O’Farrell Street						2,265,347
1.26	JPMCB	2038 Divisadero Street						2,246,625
1.27	JPMCB	1440 Sutter Street						2,134,294
1.28	JPMCB	1690 North Point Street						2,096,850
1.29	JPMCB	411 15th Avenue						1,872,188
1.30	JPMCB	1753 Mason Street						1,857,210
1.31	JPMCB	915 Pierce Street						1,759,856
1.32	JPMCB	50 Joice Street						1,684,969
1.33	JPMCB	1855 10th Avenue						1,684,969
1.34	JPMCB	124 Mason Street						1,647,525
1.35	JPMCB	1260 Broadway						1,647,525
1.36	JPMCB	340 Church Street						1,572,638
1.37	JPMCB	2500 Van Ness Avenue						1,535,194
1.38	JPMCB	520 Buchanan Street						1,497,750
1.39	JPMCB	449 O’Farrell Street						1,422,863
1.40	JPMCB	3715 California Street						1,347,975
1.41	JPMCB	325 9th Avenue						1,310,531
1.42	JPMCB	346 Leavenworth Street						1,048,425
1.43	JPMCB	1656 Leavenworth Street						992,260
1.44	JPMCB	3264-3274 Mission Street						992,260
1.45	JPMCB	500-506 Bartlett Street						449,325
2	JPMCB	Miracle Mile Shops	0	3	09/06/23	No		101,822,791	58.0%	L(25),Def(91),O(4)
3	JPMCB	1615 L Street	0	0	09/01/23	No		100,000,000	63.0%	L(24),Grtr1%orYM(93),O(3)
4	JPMCB	Hulen Mall	0	0	10/01/18	No		82,026,343	63.4%	L(25),Grtr1%orYM(31),O(4)
5	KeyBank	Briarcliff Office Portfolio	0	5	10/01/23	No		45,281,259	56.7%	L(24),Def(93),O(3)

A-1-13

ANNEX A-1

			Grace Period	Grace Period			Final	Maturity/ARD	Maturity	Prepayment
Loan #	Seller(1)	Property Name	(Late Payment)	(Default)	Maturity Date(11)	ARD Loan(11)	Mat Date(11)	Balance ($)(5)	LTV %(4)	Provision (Payments)(12)
5.01	KeyBank	Hilltop at Briarcliff						25,147,115
5.02	KeyBank	Briarcliff III						9,541,097
5.03	KeyBank	Briarcliff I						6,037,238
5.04	KeyBank	Briarcliff II						3,692,894
5.05	KeyBank	Canterbury Academy						862,914
6	SMF II	369 Lexington Avenue	0	0	10/06/23	No		37,727,500	48.9%	L(24),Grtr1%orYM(93),O(3)
7	JPMCB	Regency Park Apartments	0	0	09/01/18	No		39,349,768	61.9%	L(25),Grtr1%orYM(32),O(3)
8	JPMCB	HPI - GSA Portfolio	0	0	09/01/18	No		36,752,607	44.1%	L(25),Grtr1%orYM(29),O(6)
8.01	JPMCB	SSA / HHS - Dallas						26,819,231
8.02	JPMCB	USDA Forest Service - Lakewood						6,129,857
8.03	JPMCB	USDA - Albuquerque						2,609,391
8.04	JPMCB	SSA - Los Angeles						1,194,128
9	SMF II	Marriott Portfolio	0	0	10/06/23	No		26,666,420	56.4%	L(24),Def(91),O(5)
9.01	SMF II	The Fullerton Marriott						12,833,215
9.02	SMF II	The Norcross Marriott						7,583,263
9.03	SMF II	The Southfield Marriott						6,249,942
10	SMF II	2 West 46th Street	0	0	10/06/23	No		26,685,304	44.3%	L(24),Grtr1%orYM(93),O(3)
11	Barclays Bank PLC	National Hotel Portfolio II	0	0	08/06/18	No		21,704,313	48.6%	L(26),Def(30),O(4)
11.01	Barclays Bank PLC	TownePlace Suites Metairie						8,443,529
11.02	Barclays Bank PLC	SpringHill Suites Peabody						7,243,659
11.03	Barclays Bank PLC	TownePlace Suites Little Rock						3,350,748
11.04	Barclays Bank PLC	TownePlace Suites Fayetteville/Springdale						2,666,378
12	KeyBank	MHPI Manufactured Housing Portfolio	0	5	10/01/18	No		19,469,591	69.0%	L(24),Def(33),O(3)
12.01	KeyBank	Oak Lane						7,732,209
12.02	KeyBank	Chancellor Farms						6,072,658
12.03	KeyBank	Byrnes Mills						5,664,724
13	KeyBank	B/E Aerospace	0	0	10/01/23	No		17,225,836	58.2%	L(24),Def(92),O(4)
14	Barclays Bank PLC	Shelby West Manufactured Housing Community	0	0	09/06/23	No		15,824,855	59.1%	L(25),Def(91),O(4)
15	JPMCB	Northwest Houston Industrial Portfolio	0	0	09/01/18	No		17,426,764	69.6%	L(25),Grtr1%orYM(32),O(3)
15.01	JPMCB	Bammel Business Park						10,141,893
15.02	JPMCB	Legacy Park						7,284,872
16	Barclays Bank PLC	Shelby Forest Manufactured Housing Community	0	0	09/06/23	No		14,105,206	57.7%	L(25),Def(91),O(4)
17	JPMCB	Sheraton Madison	0	0	08/01/18	No		15,616,832	62.0%	L(25),Grtr1%orYM(32),O(3)
18	Barclays Bank PLC	National Hotel Portfolio I	0	0	08/06/18	No		13,976,262	57.8%	L(26),Def(30),O(4)
18.01	Barclays Bank PLC	Aloft - Rogers						7,332,538
18.02	Barclays Bank PLC	Holiday Inn Express - Auburn						3,777,368
18.03	Barclays Bank PLC	Fairfield Inn and Suites - Jonesboro						2,866,356
19	Barclays Bank PLC	Alameda Crossing	0	0	07/06/23	No		12,141,323	57.0%	L(27),Def(86),O(7)
20	Barclays Bank PLC	North Park Plaza	0	0	10/06/23	No		11,648,193	60.4%	L(24),Def(89),O(7)
21	SMF II	Southfield Retail Portfolio	0	0	10/06/23	No		10,365,067	60.3%	L(24),Def(92),O(4)
21.01	SMF II	Greenfield Plaza						6,568,560
21.02	SMF II	Sherwood Square						3,796,507
22	Barclays Bank PLC	Bridgeport Center	0	5	09/01/20	No		10,636,586	64.9%	L(25),Def(55),O(4)
23	JPMCB	Guardian Self Storage Pittsburgh	0	0	10/01/23	No		9,841,820	57.0%	L(25),Grtr1%orYM(92),O(3)
23.01	JPMCB	Guardian Self Storage - Westminster						5,813,733
23.02	JPMCB	Guardian Self Storage - Pittsburgh						4,028,087
24	KeyBank	Lake Village of Rochester Hills	0	5	10/01/23	No		10,049,773	62.8%	L(24),Def(92),O(4)
25	SMF II	K&F Portfolio	0	0	10/06/23	No		9,507,295	60.6%	L(24),Def(92),O(4)
25.01	SMF II	Turney Town Shopping Center						6,189,856
25.02	SMF II	Wedgewood Plaza						1,450,368
25.03	SMF II	Harvard Village Shopping Center						1,122,670
25.04	SMF II	Town Center Plaza						744,401
26	Barclays Bank PLC	Wingcrest I & II	0	5	09/01/23	No		9,566,014	61.7%	L(25),Def(91),O(4)
26.01	Barclays Bank PLC	Wingcrest II						6,320,080
26.02	Barclays Bank PLC	Wingcrest I						3,245,934
27	JPMCB	Harvest Park Centre	0	0	10/01/23	No		11,500,000	59.8%	L(25),Grtr1%orYM(92),O(3)
28	Barclays Bank PLC	North Macomb Medical Building	0	0	10/06/23	No		9,149,644	62.1%	L(24),Def(92),O(4)
29	Barclays Bank PLC	McKee Place Apartments	5	5	10/01/23	No		9,262,369	59.8%	L(24),Def(92),O(4)
30	KeyBank	Garden Quarter Apartments	0	5	10/01/23	No		7,641,041	56.6%	L(24),Def(93),O(3)
31	SMF II	Marriott Spring Hill Suites Vernal	0	0	10/06/23	No		7,656,275	43.0%	L(24),Def(92),O(4)
32	Barclays Bank PLC	Phoenixville MOB II	0	0	09/06/23	No		8,343,948	51.8%	L(25),Def(86),O(9)
33	JPMCB	Huntington at Hidden Hills	0	0	09/01/23	No		8,296,433	65.8%	L(25),Grtr1%orYM(92),O(3)
34	Barclays Bank PLC	Cambridge Village Apartments	0	0	10/06/23	No		7,431,767	59.8%	L(24),Def(94),O(2)
35	JPMCB	Northridge Park I	0	0	09/01/23	No		7,842,888	60.3%	L(25),Grtr1%orYM(92),O(3)
36	Barclays Bank PLC	Dick’s Sporting Goods - Freehold, NJ	0	0	10/06/23	Yes	01/06/25	6,256,379	40.8%	L(24),Def(93),O(3)
37	JPMCB	Hampton Inn Midlothian	0	0	10/01/23	No		5,902,387	49.2%	L(25),Grtr1%orYM(92),O(3)
38	SMF II	Glengarry Park Apartments	0	0	09/06/23	No		5,908,030	52.3%	L(25),Def(91),O(4)
39	JPMCB	United Heartland	0	0	09/01/20	Yes	11/01/24	6,825,155	53.3%	L(25),Grtr1%orYM(57),O(2)
40	SMF II	Southway Plaza	0	0	10/06/23	No		5,782,391	53.3%	L(24),Def(92),O(4)

A-1-14

ANNEX A-1

			Grace Period	Grace Period			Final	Maturity/ARD	Maturity	Prepayment
Loan #	Seller(1)	Property Name	(Late Payment)	(Default)	Maturity Date(11)	ARD Loan(11)	Mat Date(11)	Balance ($)(5)	LTV %(4)	Provision (Payments)(12)
41	Barclays Bank PLC	131 West Wilson Street	0	0	09/06/23	No		5,770,571	50.2%	L(25),Def(91),O(4)
42	Barclays Bank PLC	Lancaster Cornwall Apartments	0	0	09/06/23	No		6,249,308	62.5%	L(17),Grtr1%orYM(99),O(4)
43	JPMCB	IPCC Dollar General/Family Dollar	0	0	10/01/23	Yes	12/01/27	5,971,500	46.9%	L(25),Grtr1%orYM(92),O(3)
43.01	JPMCB	Dollar General - 12628 County Road 59						688,074
43.02	JPMCB	Dollar General - 603 Wilson Avenue						597,969
43.03	JPMCB	Dollar General - 22 Kennon Road						573,395
43.04	JPMCB	Dollar General - 3836 Greenville Road						565,204
43.05	JPMCB	Family Dollar - 635 Main Street						557,012
43.06	JPMCB	Family Dollar - 601 South Main Street						540,630
43.07	JPMCB	Dollar General - 865 Thomas Road						532,438
43.08	JPMCB	Dollar General - 31723 Alabama Highway						524,247
43.09	JPMCB	Dollar General - 19919 Winnebago Road						466,907
43.10	JPMCB	Dollar General - 5474 169th Street						466,907
43.11	JPMCB	Family Dollar - 806 West 4th Street						458,716
44	SMF II	Wesley Chapel Square	0	0	09/06/23	No		5,890,126	58.3%	L(25),Def(91),O(4)
45	Barclays Bank PLC	Bloomfield Crossings	0	0	08/06/23	No		5,593,720	52.3%	L(26),Def(91),O(3)
46	SMF II	Colinas del Bosque MHP	0	0	09/06/23	No		5,617,517	61.0%	L(25),Def(91),O(4)
47	SMF II	Holiday Inn Express & Suites Woodland Hills	0	0	10/06/23	No		3,923,804	30.8%	L(24),Def(91),O(5)
48	Barclays Bank PLC	Parkwoods Plaza	0	0	09/06/23	No		5,384,798	46.4%	L(25),Def(91),O(4)
49	Barclays Bank PLC	Best Self Storage - Henderson, NV	0	0	08/06/23	No		5,264,109	57.2%	L(26),Def(90),O(4)
50	Barclays Bank PLC	Rudman on the Park	0	0	09/06/23	No		5,305,913	60.8%	L(25),Def(91),O(4)
51	JPMCB	Hampton Inn Mechanicsville	0	0	10/01/23	No		4,540,298	47.8%	L(25),Grtr1%orYM(92),O(3)
52	SMF II	South County Medical Plaza	0	0	10/06/23	No		4,991,970	41.6%	L(24),Def(92),O(4)
53	Barclays Bank PLC	Walgreens - Riverside, CA	0	0	10/06/23	No		4,823,599	58.5%	L(24),Def(92),O(4)
54	Barclays Bank PLC	Western Retail Portfolio	0	0	08/06/23	No		4,541,440	53.2%	L(26),Def(90),O(4)
54.01	Barclays Bank PLC	Heritage Plaza						2,762,362
54.02	Barclays Bank PLC	Butte, MT Retail						1,062,447
54.03	Barclays Bank PLC	Zumbrota, MN Retail						716,631
55	SMF II	South Shore Portfolio	0	0	10/06/23	No		4,505,576	45.7%	L(24),Def(92),O(4)
55.01	SMF II	6938 South Jeffery Boulevard						1,623,837
55.02	SMF II	6838 South Jeffery Boulevard						1,555,224
55.03	SMF II	7601 South South Shore Drive						1,326,515
56	Barclays Bank PLC	Patchen Village	0	0	09/06/23	No		3,898,811	49.4%	L(25),Def(91),O(4)
57	Barclays Bank PLC	Rite Aid Rochester Portfolio	0	0	09/06/23	No		2,892,666	43.8%	L(25),Def(91),O(4)
57.01	Barclays Bank PLC	Rite Aid - Henrietta						1,558,183
57.02	Barclays Bank PLC	Rite Aid - Rochester						1,334,483
58	Barclays Bank PLC	CVS - Carefree	0	5	08/01/23	Yes	08/01/35	3,071,025	49.9%	L(26),Def(90),O(4)
59	SMF II	Rainbow Maule Plaza	0	0	10/06/23	No		3,361,984	60.0%	L(24),Def(92),O(4)
60	Barclays Bank PLC	Fountain Park Plaza and Sashabaw Plaza	0	0	09/06/23	No		3,259,012	53.9%	L(25),Def(91),O(4)
60.01	Barclays Bank PLC	Fountain Park Plaza						1,885,379
60.02	Barclays Bank PLC	Sashabaw Plaza						1,373,633
61	KeyBank	Aguila Self Storage	5	0	10/01/23	No		3,335,904	53.4%	L(25),Grtr1%orYM(92),O(3)
62	SMF II	Victory Center	0	0	09/06/20	No		2,228,519	33.8%	L(13),Grtr1%orYM(67),O(4)
63	SMF II	Buckhead Farm MHP	0	0	10/06/23	No		3,142,435	60.4%	L(24),Def(92),O(4)
64	KeyBank	Walgreens - Bellflower, CA	5	5	09/01/23	No		2,810,926	44.6%	L(25),Def(92),O(3)
65	Barclays Bank PLC	Commerce Park	0	0	08/06/23	No		2,918,462	54.0%	L(26),Def(91),O(3)
66	Barclays Bank PLC	Brook Creek Apartments	0	5	10/01/23	No		2,807,838	59.7%	L(24),Def(92),O(4)
67	Barclays Bank PLC	Walgreens - Norfolk	0	5	10/01/23	Yes	10/01/38	2,352,805	46.1%	L(24),Def(92),O(4)
68	KeyBank	Gulf Breeze - Phase II	10	5	09/01/20	No		1,754,004	62.6%	L(25),Def(56),O(3)

A-1-15

ANNEX A-1

			HISTORICAL FINANCIALS(13)
			2010	2010	2010	2011	2011	2011	2012	2012	2012
Loan #	Seller(1)	Property Name	Revenues ($)	Total Expenses ($)	NOI ($)	Revenues ($)	Total Expenses ($)	NOI ($)	Revenues ($)	Total Expenses ($)	NOI ($)
1	JPMCB	Veritas Multifamily Portfolio							22,462,341	7,389,029	15,073,311
1.01	JPMCB	400 Duboce Avenue							1,514,202	419,319	1,094,883
1.02	JPMCB	1801 Gough Street							1,115,562	293,544	822,017
1.03	JPMCB	601 O’Farrell Street							1,266,072	424,062	842,010
1.04	JPMCB	845 California Street							1,000,951	372,253	628,699
1.05	JPMCB	100 Broderick Street							783,828	206,080	577,748
1.06	JPMCB	676 Geary Street							858,681	315,066	543,615
1.07	JPMCB	2600 Van Ness Avenue							698,966	212,751	486,215
1.08	JPMCB	355 Fulton Street							649,973	226,565	423,408
1.09	JPMCB	655 Stockton Street							575,643	206,393	369,249
1.10	JPMCB	2363 Van Ness Avenue							549,076	146,081	402,995
1.11	JPMCB	1660 Bay Street							552,812	208,005	344,807
1.12	JPMCB	1520 Gough Street							621,942	189,638	432,304
1.13	JPMCB	621 Stockton Street							601,387	213,944	387,443
1.14	JPMCB	540 Leavenworth Street							443,879	175,186	268,693
1.15	JPMCB	840 California Street							570,698	186,449	384,248
1.16	JPMCB	1126 Bush Street							626,601	175,852	450,749
1.17	JPMCB	691 O’Farrell Street							568,120	210,895	357,226
1.18	JPMCB	925 Geary Street							630,194	230,495	399,699
1.19	JPMCB	2975 Van Ness Avenue							482,644	150,489	332,155
1.20	JPMCB	1320 Washington Street							170,550	-4,641	175,191
1.21	JPMCB	1020 Post Street							519,086	192,035	327,051
1.22	JPMCB	1547 Clay Street							511,643	151,702	359,941
1.23	JPMCB	1840 Clay Street							431,192	150,764	280,428
1.24	JPMCB	106 Sanchez							474,383	131,517	342,866
1.25	JPMCB	755 O’Farrell Street							475,985	179,572	296,413
1.26	JPMCB	2038 Divisadero Street							389,590	98,111	291,479
1.27	JPMCB	1440 Sutter Street							398,788	124,803	273,985
1.28	JPMCB	1690 North Point Street							344,203	123,730	220,473
1.29	JPMCB	411 15th Avenue							305,679	117,091	188,588
1.30	JPMCB	1753 Mason Street							321,075	98,893	222,182
1.31	JPMCB	915 Pierce Street							366,242	126,917	239,325
1.32	JPMCB	50 Joice Street							240,351	74,565	165,787
1.33	JPMCB	1855 10th Avenue							344,113	126,440	217,673
1.34	JPMCB	124 Mason Street							415,990	159,928	256,061
1.35	JPMCB	1260 Broadway							261,327	124,150	137,177
1.36	JPMCB	340 Church Street							305,310	102,816	202,493
1.37	JPMCB	2500 Van Ness Avenue							248,446	72,161	176,285
1.38	JPMCB	520 Buchanan Street							336,841	107,484	229,357
1.39	JPMCB	449 O’Farrell Street							376,126	161,611	214,514
1.40	JPMCB	3715 California Street							194,069	68,051	126,018
1.41	JPMCB	325 9th Avenue							207,648	63,906	143,743
1.42	JPMCB	346 Leavenworth Street							302,814	129,107	173,707
1.43	JPMCB	1656 Leavenworth Street							195,183	74,326	120,857
1.44	JPMCB	3264-3274 Mission Street							166,210	50,761	115,449
1.45	JPMCB	500-506 Bartlett Street							48,268	20,163	28,104
2	JPMCB	Miracle Mile Shops	57,854,683	20,014,709	37,839,974	63,024,566	21,155,521	41,869,045	63,807,912	20,163,669	43,644,243
3	JPMCB	1615 L Street	15,748,916	7,014,322	8,734,594	14,311,722	6,617,295	7,694,427	16,151,926	6,360,589	9,791,337
4	JPMCB	Hulen Mall	17,712,635	6,141,399	11,571,236	17,906,927	6,435,682	11,471,245	18,376,195	6,393,698	11,982,497
5	KeyBank	Briarcliff Office Portfolio	9,502,056	3,892,959	5,609,097	9,882,799	4,010,706	5,872,093	10,567,443	3,915,598	6,651,846

A-1-16

ANNEX A-1

			HISTORICAL FINANCIALS(13)
			2010	2010	2010	2011	2011	2011	2012	2012	2012
Loan #	Seller(1)	Property Name	Revenues ($)	Total Expenses ($)	NOI ($)	Revenues ($)	Total Expenses ($)	NOI ($)	Revenues ($)	Total Expenses ($)	NOI ($)
5.01	KeyBank	Hilltop at Briarcliff	4,363,057	1,785,209	2,577,848	4,868,908	2,017,274	2,851,634	5,234,200	1,955,495	3,278,705
5.02	KeyBank	Briarcliff III	2,436,934	957,027	1,479,907	2,275,248	901,539	1,373,709	2,471,153	867,236	1,603,918
5.03	KeyBank	Briarcliff I	1,613,582	766,513	847,069	1,569,885	703,939	865,946	1,804,751	715,941	1,088,810
5.04	KeyBank	Briarcliff II	886,736	337,188	549,548	977,881	341,215	636,666	847,211	343,476	503,735
5.05	KeyBank	Canterbury Academy	201,747	47,022	154,725	190,877	46,739	144,138	210,128	33,450	176,678
6	SMF II	369 Lexington Avenue	6,706,398	2,570,024	4,136,374	7,111,744	2,786,721	4,325,022	7,206,288	2,885,561	4,320,726
7	JPMCB	Regency Park Apartments				6,093,950	3,020,045	3,073,905	6,641,930	3,301,595	3,340,335
8	JPMCB	HPI - GSA Portfolio	11,764,337	4,141,445	7,622,892	11,919,708	4,260,994	7,658,714	12,497,640	4,276,420	8,221,220
8.01	JPMCB	SSA / HHS - Dallas	8,691,299	2,898,050	5,793,249	8,858,103	3,020,280	5,837,823	9,395,063	3,056,626	6,338,437
8.02	JPMCB	USDA Forest Service - Lakewood	1,683,246	711,894	971,352	1,662,552	691,354	971,198	1,690,127	652,258	1,037,869
8.03	JPMCB	USDA - Albuquerque	954,985	394,859	560,126	961,716	391,134	570,582	972,119	403,138	568,981
8.04	JPMCB	SSA - Los Angeles	434,807	136,642	298,165	437,337	158,226	279,111	440,331	164,398	275,933
9	SMF II	Marriott Portfolio	21,214,666	18,099,867	3,114,799	22,102,234	18,522,692	3,579,542	23,140,259	18,674,984	4,465,275
9.01	SMF II	The Fullerton Marriott	8,017,810	6,554,560	1,463,250	8,458,402	6,705,688	1,752,714	8,871,157	6,906,606	1,964,551
9.02	SMF II	The Norcross Marriott	7,035,625	5,863,316	1,172,309	6,859,510	5,635,248	1,224,262	7,053,906	5,774,889	1,279,017
9.03	SMF II	The Southfield Marriott	6,161,231	5,681,991	479,240	6,784,322	6,181,756	602,566	7,215,196	5,993,489	1,221,707
10	SMF II	2 West 46th Street	5,860,442	2,350,534	3,509,908	5,853,680	2,260,557	3,593,123	5,612,078	2,425,301	3,186,778
11	Barclays Bank PLC	National Hotel Portfolio II				10,104,093	6,675,591	3,428,502	11,352,634	7,148,311	4,204,323
11.01	Barclays Bank PLC	TownePlace Suites Metairie				3,018,159	1,431,337	1,586,822	3,843,126	1,701,429	2,141,697
11.02	Barclays Bank PLC	SpringHill Suites Peabody				3,801,213	3,193,788	607,425	4,140,179	3,408,720	731,459
11.03	Barclays Bank PLC	TownePlace Suites Little Rock				1,888,203	1,079,961	808,242	1,851,687	1,092,865	758,822
11.04	Barclays Bank PLC	TownePlace Suites Fayetteville/Springdale				1,396,518	970,505	426,013	1,517,642	945,297	572,345
12	KeyBank	MHPI Manufactured Housing Portfolio	3,212,773	1,324,239	1,888,534	3,210,283	1,277,505	1,932,778	3,294,143	1,279,657	2,014,488
12.01	KeyBank	Oak Lane	1,217,722	578,338	639,384	1,223,480	517,628	705,852	1,293,101	507,913	785,189
12.02	KeyBank	Chancellor Farms	1,049,659	404,935	644,724	1,058,368	394,175	664,193	1,062,062	379,543	682,520
12.03	KeyBank	Byrnes Mills	945,392	340,966	604,426	928,435	365,702	562,733	938,980	392,201	546,779
13	KeyBank	B/E Aerospace
14	Barclays Bank PLC	Shelby West Manufactured Housing Community	3,067,581	887,693	2,179,888	3,116,286	924,344	2,191,942	3,097,605	966,529	2,131,076
15	JPMCB	Northwest Houston Industrial Portfolio	1,240,415	623,280	617,135	1,421,533	660,237	761,296	2,203,906	871,721	1,332,185
15.01	JPMCB	Bammel Business Park	132,973	287,986	-155,013	337,181	305,472	31,709	1,293,297	457,731	835,566
15.02	JPMCB	Legacy Park	1,107,442	335,294	772,148	1,084,352	354,765	729,587	910,609	413,990	496,619
16	Barclays Bank PLC	Shelby Forest Manufactured Housing Community	2,954,066	1,039,289	1,914,777	2,955,596	1,120,393	1,835,203	2,925,171	1,067,489	1,857,682
17	JPMCB	Sheraton Madison	7,876,518	6,720,606	1,155,912	8,501,810	6,990,865	1,510,945	9,080,152	7,243,843	1,836,309
18	Barclays Bank PLC	National Hotel Portfolio I				6,812,702	4,042,535	2,770,167	7,422,686	4,262,757	3,159,929
18.01	Barclays Bank PLC	Aloft - Rogers				3,311,094	1,933,095	1,377,999	3,597,894	1,958,788	1,639,106
18.02	Barclays Bank PLC	Holiday Inn Express - Auburn				1,947,972	1,184,509	763,462	2,162,601	1,318,833	843,768
18.03	Barclays Bank PLC	Fairfield Inn and Suites - Jonesboro				1,553,636	924,931	628,706	1,662,191	985,136	677,055
19	Barclays Bank PLC	Alameda Crossing	2,124,613	639,046	1,485,567	2,073,232	646,559	1,426,672	2,123,785	637,331	1,486,454
20	Barclays Bank PLC	North Park Plaza	1,717,488	500,445	1,217,043	1,571,497	424,977	1,146,520	1,539,336	439,015	1,100,321
21	SMF II	Southfield Retail Portfolio	2,083,594	730,511	1,353,083	1,968,674	638,913	1,329,761	1,996,405	665,715	1,330,690
21.01	SMF II	Greenfield Plaza	1,275,828	459,716	816,112	1,271,759	336,034	935,725	1,289,228	366,285	922,944
21.02	SMF II	Sherwood Square	807,767	270,795	536,971	696,915	302,879	394,036	707,177	299,430	407,747
22	Barclays Bank PLC	Bridgeport Center	1,655,815	589,913	1,065,902	1,446,190	570,085	876,105	886,886	399,359	487,527
23	JPMCB	Guardian Self Storage Pittsburgh				1,382,411	664,766	717,645	1,643,999	664,759	979,240
23.01	JPMCB	Guardian Self Storage - Westminster				719,601	319,327	400,274	835,583	325,658	509,925
23.02	JPMCB	Guardian Self Storage - Pittsburgh				662,810	345,439	317,371	808,416	339,101	469,315
24	KeyBank	Lake Village of Rochester Hills				1,993,374	1,001,948	991,426	2,186,034	892,814	1,293,220
25	SMF II	K&F Portfolio	2,456,609	855,721	1,600,888	2,262,569	811,513	1,451,056	2,401,008	830,978	1,570,030
25.01	SMF II	Turney Town Shopping Center	1,493,641	507,861	985,780	1,402,939	494,713	908,226	1,520,602	468,122	1,052,480
25.02	SMF II	Wedgewood Plaza	462,552	188,616	273,936	424,170	179,084	245,086	445,500	191,789	253,711
25.03	SMF II	Harvard Village Shopping Center	306,096	94,407	211,689	282,578	79,820	202,758	295,450	75,009	220,441
25.04	SMF II	Town Center Plaza	194,320	64,837	129,483	152,882	57,896	94,986	139,456	96,058	43,398
26	Barclays Bank PLC	Wingcrest I & II				2,370,726	1,127,310	1,243,417	2,520,152	1,096,672	1,423,480
26.01	Barclays Bank PLC	Wingcrest II
26.02	Barclays Bank PLC	Wingcrest I
27	JPMCB	Harvest Park Centre	1,606,433	477,509	1,128,924	1,501,710	562,745	938,965	2,000,294	586,030	1,414,264
28	Barclays Bank PLC	North Macomb Medical Building	1,937,192	901,485	1,035,707	1,936,553	842,202	1,094,351	1,965,456	871,422	1,094,034
29	Barclays Bank PLC	McKee Place Apartments	1,576,017	682,393	893,624	1,670,637	712,199	958,438	1,777,334	721,101	1,056,233
30	KeyBank	Garden Quarter Apartments	1,835,788	637,166	1,198,622	1,821,361	629,900	1,191,461	1,845,669	641,564	1,204,105
31	SMF II	Marriott Spring Hill Suites Vernal	2,267,568	1,524,837	742,731	3,119,811	1,803,741	1,316,070	3,956,086	2,083,257	1,872,829
32	Barclays Bank PLC	Phoenixville MOB II				1,847,265	527,930	1,319,335	1,862,325	544,990	1,317,335
33	JPMCB	Huntington at Hidden Hills							1,436,201	948,713	487,488
34	Barclays Bank PLC	Cambridge Village Apartments				1,551,691	645,820	905,871	1,610,388	743,659	866,729
35	JPMCB	Northridge Park I				1,303,310	550,671	752,639	1,378,462	594,772	783,690
36	Barclays Bank PLC	Dick’s Sporting Goods - Freehold, NJ	1,108,118	0	1,108,118	1,093,950	0	1,093,950	1,093,950	0	1,093,950
37	JPMCB	Hampton Inn Midlothian	1,912,629	1,054,367	858,262	2,046,121	1,164,922	881,199	2,131,653	1,210,543	921,110
38	SMF II	Glengarry Park Apartments							1,753,609	1,003,133	750,476
39	JPMCB	United Heartland				1,462,980	560,305	902,675	1,477,730	582,409	895,321
40	SMF II	Southway Plaza	1,113,379	395,709	717,670	1,067,947	436,217	631,730	1,138,642	399,503	739,139

A-1-17

ANNEX A-1

			HISTORICAL FINANCIALS(13)
			2010	2010	2010	2011	2011	2011	2012	2012	2012
Loan #	Seller(1)	Property Name	Revenues ($)	Total Expenses ($)	NOI ($)	Revenues ($)	Total Expenses ($)	NOI ($)	Revenues ($)	Total Expenses ($)	NOI ($)
41	Barclays Bank PLC	131 West Wilson Street	1,841,808	936,186	905,622	1,679,656	865,227	814,429	1,727,498	870,857	856,641
42	Barclays Bank PLC	Lancaster Cornwall Apartments	1,779,848	1,072,443	707,405	1,864,449	1,092,149	772,300	1,882,708	1,074,341	808,367
43	JPMCB	IPCC Dollar General/Family Dollar
43.01	JPMCB	Dollar General - 12628 County Road 59
43.02	JPMCB	Dollar General - 603 Wilson Avenue
43.03	JPMCB	Dollar General - 22 Kennon Road
43.04	JPMCB	Dollar General - 3836 Greenville Road
43.05	JPMCB	Family Dollar - 635 Main Street
43.06	JPMCB	Family Dollar - 601 South Main Street
43.07	JPMCB	Dollar General - 865 Thomas Road
43.08	JPMCB	Dollar General - 31723 Alabama Highway
43.09	JPMCB	Dollar General - 19919 Winnebago Road
43.10	JPMCB	Dollar General - 5474 169th Street
43.11	JPMCB	Family Dollar - 806 West 4th Street
44	SMF II	Wesley Chapel Square	1,291,278	454,519	836,759	1,281,093	503,539	777,554	1,305,368	459,159	846,209
45	Barclays Bank PLC	Bloomfield Crossings				351,410	171,516	179,894	511,035	200,024	311,011
46	SMF II	Colinas del Bosque MHP				457,962	138,131	319,830	542,840	170,174	372,666
47	SMF II	Holiday Inn Express & Suites Woodland Hills	1,334,105	953,696	380,409	1,935,962	1,175,980	759,982	2,677,663	1,373,521	1,304,142
48	Barclays Bank PLC	Parkwoods Plaza							1,165,321	451,990	713,331
49	Barclays Bank PLC	Best Self Storage - Henderson, NV	916,528	364,208	552,320	943,858	393,854	550,004	1,009,604	374,064	635,540
50	Barclays Bank PLC	Rudman on the Park	1,050,885	382,766	668,119	1,031,434	361,092	670,342	1,139,494	452,644	686,850
51	JPMCB	Hampton Inn Mechanicsville	1,621,445	1,010,611	610,834	1,602,373	1,001,864	600,509	1,734,010	1,047,605	686,405
52	SMF II	South County Medical Plaza	1,199,902	293,788	906,114	1,185,642	297,867	887,775	1,261,325	321,021	940,304
53	Barclays Bank PLC	Walgreens - Riverside, CA	495,500	867	494,633	495,500	764	494,736	495,500	1,048	494,452
54	Barclays Bank PLC	Western Retail Portfolio				449,586	109,710	339,876	573,406	128,706	444,700
54.01	Barclays Bank PLC	Heritage Plaza				299,763	72,504	227,259	407,036	73,662	333,374
54.02	Barclays Bank PLC	Butte, MT Retail				149,823	37,207	112,616	166,370	55,043	111,326
54.03	Barclays Bank PLC	Zumbrota, MN Retail
55	SMF II	South Shore Portfolio	1,065,519	388,991	676,528	989,840	333,995	655,845	975,847	306,388	669,459
55.01	SMF II	6938 South Jeffery Boulevard
55.02	SMF II	6838 South Jeffery Boulevard
55.03	SMF II	7601 South South Shore Drive
56	Barclays Bank PLC	Patchen Village				1,151,233	426,767	724,466	1,131,042	461,279	669,763
57	Barclays Bank PLC	Rite Aid Rochester Portfolio				606,428	15,175	591,253	599,858	50,675	549,183
57.01	Barclays Bank PLC	Rite Aid - Henrietta				242,571	6,134	236,437	233,895	20,099	213,796
57.02	Barclays Bank PLC	Rite Aid - Rochester				363,857	9,041	354,816	365,963	30,576	335,387
58	Barclays Bank PLC	CVS - Carefree	431,028	0	431,028	431,028	0	431,028	431,028	0	431,028
59	SMF II	Rainbow Maule Plaza	316,362	88,683	227,679	286,722	105,482	181,240	304,136	73,499	230,637
60	Barclays Bank PLC	Fountain Park Plaza and Sashabaw Plaza				619,287	256,224	363,063	654,763	224,732	430,032
60.01	Barclays Bank PLC	Fountain Park Plaza				375,451	132,384	243,067	396,744	124,123	272,620
60.02	Barclays Bank PLC	Sashabaw Plaza	230,062	107,299	122,763	243,836	123,840	119,996	258,020	100,608	157,412
61	KeyBank	Aguila Self Storage							645,413	274,626	370,787
62	SMF II	Victory Center	892,213	290,646	601,567	929,295	294,271	635,024	904,803	251,629	653,174
63	SMF II	Buckhead Farm MHP	646,048	334,713	311,335	644,188	340,781	303,406	661,869	293,192	368,678
64	KeyBank	Walgreens - Bellflower, CA	378,000	0	378,000	378,000	0	378,000	378,000	0	378,000
65	Barclays Bank PLC	Commerce Park	611,232	227,409	383,823	605,802	241,496	364,306	625,429	234,435	390,994
66	Barclays Bank PLC	Brook Creek Apartments	679,446	461,264	218,182	690,569	426,821	263,748	683,857	389,741	294,116
67	Barclays Bank PLC	Walgreens - Norfolk				331,000	0	331,000	331,000	0	331,000
68	KeyBank	Gulf Breeze - Phase II	313,645	153,280	160,365	351,311	157,337	193,974	393,587	158,595	234,992

A-1-18

ANNEX A-1

			HISTORICAL FINANCIALS(13)
							UW
			Most Recent	Most Recent	Most Recent		Economic	UW	UW Total		UW
Loan #	Seller(1)	Property Name	Revenues ($)	Total Expenses ($)	NOI ($)	As of	Occupancy %	Revenues ($)(3)	Expenses ($)	UW NOI ($)(3)(14)	Capital Items ($)	UW NCF ($)(3)(14)
1	JPMCB	Veritas Multifamily Portfolio	22,763,217	7,779,023	14,984,195	05/31/13	96.1%	25,577,089	7,866,544	17,710,545	366,322	17,344,223
1.01	JPMCB	400 Duboce Avenue	1,618,526	415,508	1,203,018	05/31/13	97.1%	1,721,240	420,051	1,301,188	19,750	1,281,438
1.02	JPMCB	1801 Gough Street	1,105,996	301,230	804,767	05/31/13	97.2%	1,197,558	305,677	891,881	10,250	881,631
1.03	JPMCB	601 O’Farrell Street	1,257,519	461,015	796,503	05/31/13	94.3%	1,466,661	451,300	1,015,360	23,773	991,587
1.04	JPMCB	845 California Street	1,017,761	377,461	640,300	05/31/13	97.1%	1,120,239	375,609	744,631	14,500	730,131
1.05	JPMCB	100 Broderick Street	816,003	240,467	575,536	05/31/13	97.2%	888,593	234,701	653,892	8,750	645,142
1.06	JPMCB	676 Geary Street	878,682	303,312	575,370	05/31/13	89.5%	969,508	315,869	653,638	22,600	631,039
1.07	JPMCB	2600 Van Ness Avenue	717,111	226,103	491,008	05/31/13	97.1%	722,032	233,439	488,593	8,000	480,593
1.08	JPMCB	355 Fulton Street	632,184	249,626	382,558	05/31/13	97.1%	768,197	255,039	513,158	10,250	502,908
1.09	JPMCB	655 Stockton Street	611,529	208,884	402,645	05/31/13	97.1%	736,543	210,080	526,463	8,750	517,713
1.10	JPMCB	2363 Van Ness Avenue	566,422	155,011	411,411	05/31/13	91.7%	550,576	169,517	381,059	8,014	373,045
1.11	JPMCB	1660 Bay Street	576,733	219,440	357,293	05/31/13	97.2%	651,667	220,247	431,420	6,000	425,420
1.12	JPMCB	1520 Gough Street	610,139	199,506	410,633	05/31/13	97.0%	662,561	198,736	463,825	9,500	454,325
1.13	JPMCB	621 Stockton Street	614,488	225,867	388,621	05/31/13	97.1%	629,199	203,499	425,700	5,750	419,950
1.14	JPMCB	540 Leavenworth Street	267,596	150,899	116,697	05/31/13	97.0%	882,565	178,812	703,753	11,000	692,753
1.15	JPMCB	840 California Street	594,411	188,694	405,718	05/31/13	97.1%	632,941	193,725	439,216	7,750	431,466
1.16	JPMCB	1126 Bush Street	648,970	183,517	465,453	05/31/13	97.1%	671,177	195,682	475,495	8,250	467,245
1.17	JPMCB	691 O’Farrell Street	577,830	208,176	369,654	05/31/13	95.2%	659,686	224,556	435,130	14,225	420,905
1.18	JPMCB	925 Geary Street	640,911	263,561	377,350	05/31/13	97.1%	674,110	247,953	426,157	12,000	414,157
1.19	JPMCB	2975 Van Ness Avenue	486,393	151,888	334,505	05/31/13	97.3%	515,448	159,714	355,733	5,250	350,483
1.20	JPMCB	1320 Washington Street	167,240	10,494	156,746	05/31/13	100.0%	145,330	66,429	78,901	0	78,901
1.21	JPMCB	1020 Post Street	547,663	205,643	342,021	05/31/13	97.1%	557,582	206,252	351,329	10,750	340,579
1.22	JPMCB	1547 Clay Street	536,558	163,442	373,116	05/31/13	97.2%	550,908	157,332	393,576	6,750	386,826
1.23	JPMCB	1840 Clay Street	432,859	157,938	274,922	05/31/13	97.2%	485,176	153,155	332,022	5,000	327,022
1.24	JPMCB	106 Sanchez	428,865	148,640	280,225	05/31/13	97.1%	478,864	146,694	332,170	4,500	327,670
1.25	JPMCB	755 O’Farrell Street	473,204	181,167	292,037	05/31/13	95.5%	543,328	189,107	354,221	9,278	344,943
1.26	JPMCB	2038 Divisadero Street	400,918	96,873	304,045	05/31/13	97.3%	432,734	101,494	331,240	3,000	328,240
1.27	JPMCB	1440 Sutter Street	420,230	132,216	288,014	05/31/13	97.2%	470,386	132,168	338,218	3,750	334,468
1.28	JPMCB	1690 North Point Street	343,401	139,074	204,327	05/31/13	97.1%	433,295	139,654	293,641	4,500	289,141
1.29	JPMCB	411 15th Avenue	335,207	132,603	202,604	05/31/13	97.3%	360,651	136,897	223,754	7,258	216,496
1.30	JPMCB	1753 Mason Street	325,282	106,225	219,057	05/31/13	97.6%	323,400	98,461	224,939	9,170	215,769
1.31	JPMCB	915 Pierce Street	380,483	131,829	248,654	05/31/13	97.1%	397,144	130,698	266,446	4,500	261,946
1.32	JPMCB	50 Joice Street	263,635	104,161	159,474	05/31/13	97.1%	395,361	111,435	283,926	3,250	280,676
1.33	JPMCB	1855 10th Avenue	316,272	134,221	182,051	05/31/13	97.1%	378,976	128,367	250,608	4,500	246,108
1.34	JPMCB	124 Mason Street	435,738	159,232	276,507	05/31/13	97.4%	464,620	162,493	302,127	14,492	287,636
1.35	JPMCB	1260 Broadway	259,717	133,780	125,937	05/31/13	97.2%	360,980	131,924	229,056	4,500	224,556
1.36	JPMCB	340 Church Street	307,157	103,311	203,846	05/31/13	97.2%	337,895	95,591	242,304	3,000	239,304
1.37	JPMCB	2500 Van Ness Avenue	250,121	72,231	177,890	05/31/13	97.1%	269,843	75,147	194,695	3,000	191,695
1.38	JPMCB	520 Buchanan Street	361,074	119,768	241,306	05/31/13	97.1%	362,649	115,105	247,544	4,750	242,794
1.39	JPMCB	449 O’Farrell Street	362,170	175,875	186,295	05/31/13	77.1%	379,815	163,079	216,736	20,106	196,630
1.40	JPMCB	3715 California Street	233,401	73,156	160,245	05/31/13	97.2%	254,166	76,907	177,260	3,000	174,260
1.41	JPMCB	325 9th Avenue	224,498	68,482	156,017	05/31/13	97.2%	239,783	68,714	171,069	3,000	168,069
1.42	JPMCB	346 Leavenworth Street	309,669	137,631	172,038	05/31/13	97.1%	309,720	127,845	181,874	6,250	175,624
1.43	JPMCB	1656 Leavenworth Street	199,935	78,613	121,322	05/31/13	97.1%	204,746	73,104	131,643	3,000	128,643
1.44	JPMCB	3264-3274 Mission Street	171,046	63,254	107,792	05/31/13	98.1%	209,938	63,003	146,934	9,657	137,277
1.45	JPMCB	500-506 Bartlett Street	37,672	19,005	18,668	05/31/13	97.1%	109,298	21,281	88,018	1,000	87,018
2	JPMCB	Miracle Mile Shops	65,659,282	19,757,604	45,901,678	06/30/13	96.0%	67,175,766	18,739,813	48,435,953	763,020	47,672,934
3	JPMCB	1615 L Street	16,482,349	6,480,286	10,002,063	05/31/13	89.2%	18,745,666	7,921,427	10,824,239	1,148,132	9,676,107
4	JPMCB	Hulen Mall	18,720,881	6,385,315	12,335,566	07/31/13	96.9%	19,866,556	6,580,437	13,286,120	921,304	12,364,816
5	KeyBank	Briarcliff Office Portfolio	9,841,208	3,986,170	5,855,039	07/31/13	95.0%	10,215,993	3,928,055	6,287,937	946,151	5,341,786

A-1-19

ANNEX A-1

			HISTORICAL FINANCIALS(13)
							UW
			Most Recent	Most Recent	Most Recent		Economic	UW	UW Total		UW
Loan #	Seller(1)	Property Name	Revenues ($)	Total Expenses ($)	NOI ($)	As of	Occupancy %	Revenues ($)(3)	Expenses ($)	UW NOI ($)(3)(14)	Capital Items ($)	UW NCF ($)(3)(14)
5.01	KeyBank	Hilltop at Briarcliff	4,857,528	1,950,675	2,906,853	07/31/13	96.4%	5,299,278	1,917,382	3,381,896	470,464	2,911,432
5.02	KeyBank	Briarcliff III	2,405,829	907,487	1,498,343	07/31/13	89.1%	2,089,783	864,223	1,225,560	271,447	954,113
5.03	KeyBank	Briarcliff I	1,725,426	750,670	974,756	07/31/13	100.0%	1,787,682	744,873	1,042,809	121,088	921,721
5.04	KeyBank	Briarcliff II	660,700	344,108	316,592	07/31/13	91.2%	832,850	354,657	478,192	68,400	409,792
5.05	KeyBank	Canterbury Academy	191,725	33,230	158,495	07/31/13	100.0%	206,400	46,920	159,480	14,752	144,728
6	SMF II	369 Lexington Avenue	7,911,207	2,906,662	5,004,545	06/30/13	95.0%	7,815,410	3,237,982	4,577,428	395,284	4,182,144
7	JPMCB	Regency Park Apartments	6,973,292	3,414,545	3,558,747	07/31/13	87.1%	6,994,357	3,556,141	3,438,216	132,032	3,306,184
8	JPMCB	HPI - GSA Portfolio					94.8%	11,672,672	4,815,483	6,857,189	957,625	5,899,565
8.01	JPMCB	SSA / HHS - Dallas					95.0%	8,408,100	3,355,744	5,052,356	680,027	4,372,329
8.02	JPMCB	USDA Forest Service - Lakewood					95.0%	1,938,482	810,218	1,128,264	170,042	958,222
8.03	JPMCB	USDA - Albuquerque					95.0%	929,436	449,407	480,029	85,596	394,433
8.04	JPMCB	SSA - Los Angeles					90.0%	396,653	200,114	196,539	21,959	174,580
9	SMF II	Marriott Portfolio	23,525,697	18,833,595	4,692,102	08/31/13	76.8%	23,525,697	20,162,353	3,363,344	0	3,363,344
9.01	SMF II	The Fullerton Marriott	9,028,293	6,887,651	2,140,642	08/31/13	75.0%	9,028,293	7,287,769	1,740,524	0	1,740,524
9.02	SMF II	The Norcross Marriott	7,191,754	5,860,101	1,331,653	08/31/13	79.3%	7,191,754	6,308,415	883,339	0	883,339
9.03	SMF II	The Southfield Marriott	7,305,650	6,085,843	1,219,807	08/31/13	68.2%	7,305,650	6,566,169	739,481	0	739,481
10	SMF II	2 West 46th Street	5,783,594	2,425,852	3,357,743	06/30/13	94.6%	6,108,838	2,739,876	3,368,962	356,737	3,012,226
11	Barclays Bank PLC	National Hotel Portfolio II	11,213,193	6,875,857	4,337,335	05/31/13	65.7%	11,254,824	7,610,653	3,644,171	0	3,644,171
11.01	Barclays Bank PLC	TownePlace Suites Metairie	3,974,005	1,763,869	2,210,136	05/31/13	78.0%	3,910,370	2,093,054	1,817,316	0	1,817,316
11.02	Barclays Bank PLC	SpringHill Suites Peabody	3,736,958	2,997,512	739,445	05/31/13	59.9%	3,842,224	3,145,522	696,702	0	696,702
11.03	Barclays Bank PLC	TownePlace Suites Little Rock	1,874,042	1,158,867	715,175	05/31/13	64.1%	1,874,042	1,263,737	610,305	0	610,305
11.04	Barclays Bank PLC	TownePlace Suites Fayetteville/Springdale	1,628,188	955,609	672,579	05/31/13	61.2%	1,628,188	1,108,340	519,848	0	519,848
12	KeyBank	MHPI Manufactured Housing Portfolio	3,312,177	1,347,949	1,964,227	07/31/13	82.1%	3,384,816	1,383,781	2,001,035	43,900	1,957,135
12.01	KeyBank	Oak Lane	1,295,833	486,079	809,754	07/31/13	95.0%	1,307,917	522,597	785,320	11,100	774,220
12.02	KeyBank	Chancellor Farms	1,062,665	434,703	627,962	07/31/13	87.8%	1,086,722	431,462	655,260	14,200	641,060
12.03	KeyBank	Byrnes Mills	953,679	427,167	526,511	07/31/13	66.0%	990,177	429,722	560,455	18,600	541,855
13	KeyBank	B/E Aerospace					95.0%	2,410,950	349,184	2,061,766	105,063	1,956,703
14	Barclays Bank PLC	Shelby West Manufactured Housing Community	3,121,686	892,484	2,229,202	06/30/13	95.0%	3,125,053	871,507	2,253,545	32,200	2,221,345
15	JPMCB	Northwest Houston Industrial Portfolio	2,574,416	899,793	1,674,623	06/30/13	93.0%	2,918,825	1,047,513	1,871,312	218,896	1,652,415
15.01	JPMCB	Bammel Business Park	1,544,347	477,646	1,066,701	06/30/13	95.0%	1,664,461	540,589	1,123,872	126,731	997,141
15.02	JPMCB	Legacy Park	1,030,069	422,147	607,922	06/30/13	90.5%	1,254,363	506,924	747,440	92,165	655,275
16	Barclays Bank PLC	Shelby Forest Manufactured Housing Community	2,913,256	1,019,708	1,893,548	06/30/13	88.6%	2,949,740	1,020,795	1,928,945	33,200	1,895,745
17	JPMCB	Sheraton Madison	9,193,350	7,246,993	1,946,357	05/31/13	78.9%	9,193,039	7,320,141	1,872,898	0	1,872,898
18	Barclays Bank PLC	National Hotel Portfolio I	7,422,102	4,351,365	3,070,736	05/31/13	66.2%	7,421,076	4,759,522	2,661,554	0	2,661,554
18.01	Barclays Bank PLC	Aloft - Rogers	3,599,065	2,010,976	1,588,088	05/31/13	65.6%	3,599,065	2,262,210	1,336,855	0	1,336,855
18.02	Barclays Bank PLC	Holiday Inn Express - Auburn	2,119,894	1,316,970	802,924	05/31/13	66.9%	2,118,734	1,360,586	758,148	0	758,148
18.03	Barclays Bank PLC	Fairfield Inn and Suites - Jonesboro	1,703,143	1,023,419	679,724	05/31/13	66.3%	1,703,277	1,136,726	566,551	0	566,551
19	Barclays Bank PLC	Alameda Crossing					81.2%	2,056,865	616,518	1,440,347	115,207	1,325,140
20	Barclays Bank PLC	North Park Plaza	1,606,116	449,208	1,156,908	07/31/13	91.8%	1,682,032	459,259	1,222,773	67,290	1,155,483
21	SMF II	Southfield Retail Portfolio	2,085,067	643,208	1,441,859	06/30/13	87.0%	2,224,376	680,184	1,544,192	144,710	1,399,481
21.01	SMF II	Greenfield Plaza	1,343,308	349,549	993,758	06/30/13	95.0%	1,515,058	374,720	1,140,338	81,657	1,058,681
21.02	SMF II	Sherwood Square	741,760	293,659	448,100	06/30/13	73.6%	709,318	305,464	403,854	63,054	340,800
22	Barclays Bank PLC	Bridgeport Center	1,403,160	657,677	745,483	03/31/13	90.0%	1,779,910	575,543	1,204,367	124,367	1,080,000
23	JPMCB	Guardian Self Storage Pittsburgh	1,773,328	675,967	1,097,361	07/31/13	77.4%	1,829,967	718,940	1,111,027	29,502	1,081,525
23.01	JPMCB	Guardian Self Storage - Westminster	946,709	348,426	598,283	07/31/13	79.0%	1,003,348	389,971	613,377	12,863	600,514
23.02	JPMCB	Guardian Self Storage - Pittsburgh	826,619	327,541	499,078	07/31/13	75.6%	826,619	328,969	497,650	16,639	481,011
24	KeyBank	Lake Village of Rochester Hills	2,271,188	751,702	1,519,485	05/31/13	88.0%	2,243,857	1,005,097	1,238,760	69,312	1,169,448
25	SMF II	K&F Portfolio	2,473,802	866,540	1,607,262	04/30/13	92.0%	2,420,200	908,801	1,511,398	249,745	1,261,653
25.01	SMF II	Turney Town Shopping Center	1,553,553	494,166	1,059,386	04/30/13	93.8%	1,527,824	510,477	1,017,347	119,851	897,496
25.02	SMF II	Wedgewood Plaza	458,282	198,663	259,619	04/30/13	92.7%	415,820	210,168	205,652	78,739	126,914
25.03	SMF II	Harvard Village Shopping Center	304,494	81,101	223,393	04/30/13	90.0%	292,737	90,497	202,240	35,514	166,726
25.04	SMF II	Town Center Plaza	157,474	92,610	64,864	04/30/13	80.4%	183,818	97,659	86,159	15,641	70,517
26	Barclays Bank PLC	Wingcrest I & II	2,755,468	1,112,648	1,642,820	07/31/13	87.5%	2,485,074	1,136,831	1,348,243	197,532	1,150,711
26.01	Barclays Bank PLC	Wingcrest II
26.02	Barclays Bank PLC	Wingcrest I
27	JPMCB	Harvest Park Centre	2,115,056	588,018	1,527,038	05/31/13	90.7%	1,863,544	613,882	1,249,661	140,260	1,109,402
28	Barclays Bank PLC	North Macomb Medical Building	2,000,423	883,416	1,117,007	06/30/13	86.1%	1,992,907	895,536	1,097,371	95,629	1,001,742
29	Barclays Bank PLC	McKee Place Apartments	1,817,974	720,835	1,097,139	06/30/13	94.0%	1,821,252	739,744	1,081,508	49,039	1,032,469
30	KeyBank	Garden Quarter Apartments	1,831,994	674,478	1,157,516	07/31/13	93.0%	1,841,178	717,222	1,123,956	101,728	1,022,228
31	SMF II	Marriott Spring Hill Suites Vernal	3,656,506	2,205,380	1,451,126	05/31/13	74.3%	3,656,506	2,211,971	1,444,535	0	1,444,535
32	Barclays Bank PLC	Phoenixville MOB II	1,896,730	566,519	1,330,210	04/30/13	91.3%	1,711,677	549,672	1,162,005	69,596	1,092,409
33	JPMCB	Huntington at Hidden Hills					96.0%	1,885,129	939,710	945,419	56,000	889,419
34	Barclays Bank PLC	Cambridge Village Apartments	1,600,634	798,059	802,575	07/31/13	91.7%	1,628,801	797,739	831,062	60,862	770,200
35	JPMCB	Northridge Park I	1,379,645	599,279	780,366	06/30/13	92.1%	1,368,077	543,212	824,866	26,728	798,138
36	Barclays Bank PLC	Dick’s Sporting Goods - Freehold, NJ					93.1%	1,764,070	800,862	963,208	60,302	902,906
37	JPMCB	Hampton Inn Midlothian	2,208,031	1,223,514	984,517	07/31/13	72.3%	2,208,031	1,224,998	983,033	0	983,033
38	SMF II	Glengarry Park Apartments	1,889,806	1,130,061	759,745	06/30/13	91.4%	1,936,155	1,035,843	900,312	90,000	810,312
39	JPMCB	United Heartland					95.0%	1,442,238	597,708	844,529	67,217	777,312
40	SMF II	Southway Plaza					95.0%	1,291,470	469,155	822,315	86,390	735,925

A-1-20

ANNEX A-1

			HISTORICAL FINANCIALS(13)
							UW
			Most Recent	Most Recent	Most Recent		Economic	UW	UW Total		UW
Loan #	Seller(1)	Property Name	Revenues ($)	Total Expenses ($)	NOI ($)	As of	Occupancy %	Revenues ($)(3)	Expenses ($)	UW NOI ($)(3)(14)	Capital Items ($)	UW NCF ($)(3)(14)
41	Barclays Bank PLC	131 West Wilson Street	1,710,610	877,387	833,223	06/30/13	78.8%	1,856,733	881,654	975,079	135,667	839,412
42	Barclays Bank PLC	Lancaster Cornwall Apartments	1,901,000	1,107,384	793,616	06/30/13	90.2%	1,914,144	1,112,416	801,728	56,022	745,706
43	JPMCB	IPCC Dollar General/Family Dollar					90.0%	1,058,445	238,796	819,648	91,488	728,160
43.01	JPMCB	Dollar General - 12628 County Road 59					90.0%	119,440	30,921	88,519	11,272	77,247
43.02	JPMCB	Dollar General - 603 Wilson Avenue					90.0%	101,932	24,072	77,860	8,284	69,576
43.03	JPMCB	Dollar General - 22 Kennon Road					90.0%	95,963	20,776	75,187	8,284	66,903
43.04	JPMCB	Dollar General - 3836 Greenville Road					90.0%	95,022	21,774	73,248	8,284	64,964
43.05	JPMCB	Family Dollar - 635 Main Street					90.0%	98,232	15,455	82,777	7,283	75,495
43.06	JPMCB	Family Dollar - 601 South Main Street					90.0%	99,915	19,935	79,980	7,574	72,406
43.07	JPMCB	Dollar General - 865 Thomas Road					90.0%	98,455	15,799	82,656	8,284	74,372
43.08	JPMCB	Dollar General - 31723 Alabama Highway					90.0%	85,614	16,966	68,648	8,217	60,431
43.09	JPMCB	Dollar General - 19919 Winnebago Road					90.0%	88,209	26,469	61,740	8,217	53,523
43.10	JPMCB	Dollar General - 5474 169th Street					90.0%	86,600	24,750	61,850	8,217	53,633
43.11	JPMCB	Family Dollar - 806 West 4th Street					90.0%	89,061	21,879	67,182	7,574	59,609
44	SMF II	Wesley Chapel Square	1,296,558	464,089	832,469	05/31/13	89.6%	1,307,591	484,893	822,698	63,359	759,339
45	Barclays Bank PLC	Bloomfield Crossings					77.6%	962,375	253,401	708,974	38,402	670,572
46	SMF II	Colinas del Bosque MHP	703,320	166,227	537,093	07/31/13	84.9%	889,541	234,373	655,168	11,200	643,968
47	SMF II	Holiday Inn Express & Suites Woodland Hills	2,726,716	1,415,670	1,311,046	06/30/13	76.6%	2,726,716	1,633,479	1,093,237	0	1,093,237
48	Barclays Bank PLC	Parkwoods Plaza					93.0%	1,518,238	514,398	1,003,840	60,301	943,539
49	Barclays Bank PLC	Best Self Storage - Henderson, NV	1,033,744	373,012	660,732	05/31/13	86.7%	1,025,490	369,809	655,681	6,313	649,369
50	Barclays Bank PLC	Rudman on the Park	1,160,089	480,037	680,052	03/31/13	91.2%	1,157,537	520,121	637,416	60,586	576,830
51	JPMCB	Hampton Inn Mechanicsville	1,757,616	1,049,509	708,107	07/31/13	60.6%	1,757,529	1,052,091	705,438	0	705,438
52	SMF II	South County Medical Plaza	1,282,775	283,662	999,113	06/30/13	92.0%	1,047,321	305,539	741,782	30,664	711,118
53	Barclays Bank PLC	Walgreens - Riverside, CA					100.0%	495,500	10,958	484,542	0	484,542
54	Barclays Bank PLC	Western Retail Portfolio					93.5%	802,934	234,160	568,774	29,260	539,514
54.01	Barclays Bank PLC	Heritage Plaza					91.8%	491,180	158,615	332,565	18,870	313,695
54.02	Barclays Bank PLC	Butte, MT Retail					95.0%	197,554	37,074	160,480	8,359	152,121
54.03	Barclays Bank PLC	Zumbrota, MN Retail					98.5%	114,200	38,471	75,729	2,032	73,697
55	SMF II	South Shore Portfolio	1,052,889	422,112	630,776	07/31/13	88.5%	1,052,889	406,027	646,862	41,750	605,112
55.01	SMF II	6938 South Jeffery Boulevard
55.02	SMF II	6838 South Jeffery Boulevard
55.03	SMF II	7601 South South Shore Drive
56	Barclays Bank PLC	Patchen Village	1,108,786	410,309	698,477	05/30/13	92.8%	1,170,107	445,342	724,765	80,719	644,046
57	Barclays Bank PLC	Rite Aid Rochester Portfolio	604,459	49,336	555,123	03/31/13	95.0%	602,764	18,083	584,681	29,941	554,740
57.01	Barclays Bank PLC	Rite Aid - Henrietta	235,096	19,573	215,523	03/31/13	95.0%	288,202	8,646	279,556	14,224	265,332
57.02	Barclays Bank PLC	Rite Aid - Rochester	369,363	29,763	339,600	03/31/13	95.0%	314,562	9,437	305,125	15,717	289,408
58	Barclays Bank PLC	CVS - Carefree	431,028	0	431,028	05/31/13	99.0%	426,717	11,606	415,110	0	415,110
59	SMF II	Rainbow Maule Plaza	365,313	90,854	274,459	06/30/13	90.5%	524,715	101,688	423,027	18,327	404,700
60	Barclays Bank PLC	Fountain Park Plaza and Sashabaw Plaza					92.9%	778,334	232,764	545,570	33,778	511,792
60.01	Barclays Bank PLC	Fountain Park Plaza					93.0%	454,484	130,234	324,250	18,726	305,524
60.02	Barclays Bank PLC	Sashabaw Plaza					92.7%	323,850	102,529	221,321	15,053	206,268
61	KeyBank	Aguila Self Storage	692,422	299,893	392,529	08/31/13	77.6%	697,974	285,779	412,195	12,548	399,647
62	SMF II	Victory Center	921,189	271,737	649,452	06/30/13	95.0%	895,740	264,256	631,484	53,317	578,167
63	SMF II	Buckhead Farm MHP	664,684	285,192	379,492	06/30/13	80.0%	664,684	296,027	368,657	29,400	339,257
64	KeyBank	Walgreens - Bellflower, CA					97.0%	377,654	11,330	366,325	2,995	363,330
65	Barclays Bank PLC	Commerce Park					91.9%	726,815	224,776	502,039	36,953	465,086
66	Barclays Bank PLC	Brook Creek Apartments	701,945	385,128	316,817	08/31/13	90.6%	733,240	416,298	316,942	32,256	284,686
67	Barclays Bank PLC	Walgreens - Norfolk	331,000	0	331,000	07/31/13	99.0%	327,690	4,183	323,507	0	323,507
68	KeyBank	Gulf Breeze - Phase II	398,702	170,801	227,901	06/30/13	94.1%	403,303	210,905	192,398	8,000	184,398

A-1-21

ANNEX A-1

			UW	UW NCF	UW NOI	UW NCF		Ground Lease	Ground Lease
Loan #	Seller(1)	Property Name	NOI DSCR(15)	DSCR(15)	Debt Yield %	Debt Yield %	Title Type(16)	Expiration(17)	Extension Terms	PML %
1	JPMCB	Veritas Multifamily Portfolio	1.53	1.50	8.4%	8.2%	Fee			Various
1.01	JPMCB	400 Duboce Avenue					Fee			10%
1.02	JPMCB	1801 Gough Street					Fee			12%
1.03	JPMCB	601 O’Farrell Street					Fee			18%
1.04	JPMCB	845 California Street					Fee			11%
1.05	JPMCB	100 Broderick Street					Fee			14%
1.06	JPMCB	676 Geary Street					Fee			15%
1.07	JPMCB	2600 Van Ness Avenue					Fee			13%
1.08	JPMCB	355 Fulton Street					Fee			14%
1.09	JPMCB	655 Stockton Street					Fee			16%
1.10	JPMCB	2363 Van Ness Avenue					Fee			19%
1.11	JPMCB	1660 Bay Street					Fee			11%
1.12	JPMCB	1520 Gough Street					Fee			11%
1.13	JPMCB	621 Stockton Street					Fee			14%
1.14	JPMCB	540 Leavenworth Street					Fee			18%
1.15	JPMCB	840 California Street					Fee			13%
1.16	JPMCB	1126 Bush Street					Fee			16%
1.17	JPMCB	691 O’Farrell Street					Fee			18%
1.18	JPMCB	925 Geary Street					Fee			19%
1.19	JPMCB	2975 Van Ness Avenue					Fee			15%
1.20	JPMCB	1320 Washington Street					Fee			16%
1.21	JPMCB	1020 Post Street					Fee			18%
1.22	JPMCB	1547 Clay Street					Fee			14%
1.23	JPMCB	1840 Clay Street					Fee			15%
1.24	JPMCB	106 Sanchez					Fee			10%
1.25	JPMCB	755 O’Farrell Street					Fee			19%
1.26	JPMCB	2038 Divisadero Street					Fee			10%
1.27	JPMCB	1440 Sutter Street					Fee			15%
1.28	JPMCB	1690 North Point Street					Fee			14%
1.29	JPMCB	411 15th Avenue					Fee			15%
1.30	JPMCB	1753 Mason Street					Fee			13%
1.31	JPMCB	915 Pierce Street					Fee			18%
1.32	JPMCB	50 Joice Street					Fee			15%
1.33	JPMCB	1855 10th Avenue					Fee			18%
1.34	JPMCB	124 Mason Street					Fee			10%
1.35	JPMCB	1260 Broadway					Fee			13%
1.36	JPMCB	340 Church Street					Fee			15%
1.37	JPMCB	2500 Van Ness Avenue					Fee			18%
1.38	JPMCB	520 Buchanan Street					Fee			16%
1.39	JPMCB	449 O’Farrell Street					Fee			10%
1.40	JPMCB	3715 California Street					Fee			16%
1.41	JPMCB	325 9th Avenue					Fee			12%
1.42	JPMCB	346 Leavenworth Street					Fee			14%
1.43	JPMCB	1656 Leavenworth Street					Fee			10%
1.44	JPMCB	3264-3274 Mission Street					Fee			15%
1.45	JPMCB	500-506 Bartlett Street					Fee			10%
2	JPMCB	Miracle Mile Shops	1.26	1.24	8.4%	8.2%	Fee
3	JPMCB	1615 L Street	1.73	1.54	8.1%	7.2%	Fee
4	JPMCB	Hulen Mall	1.73	1.61	10.2%	9.5%	Fee
5	KeyBank	Briarcliff Office Portfolio	1.57	1.33	11.0%	9.3%	Fee

A-1-22

ANNEX A-1

			UW	UW NCF	UW NOI	UW NCF		Ground Lease	Ground Lease
Loan #	Seller(1)	Property Name	NOI DSCR(15)	DSCR(15)	Debt Yield %	Debt Yield %	Title Type(16)	Expiration(17)	Extension Terms	PML %
5.01	KeyBank	Hilltop at Briarcliff					Fee
5.02	KeyBank	Briarcliff III					Fee
5.03	KeyBank	Briarcliff I					Fee
5.04	KeyBank	Briarcliff II					Fee
5.05	KeyBank	Canterbury Academy					Fee
6	SMF II	369 Lexington Avenue	1.64	1.50	10.6%	9.7%	Fee
7	JPMCB	Regency Park Apartments	1.30	1.25	8.2%	7.9%	Fee
8	JPMCB	HPI - GSA Portfolio	2.43	2.09	16.5%	14.2%	Fee			Various
8.01	JPMCB	SSA / HHS - Dallas					Fee
8.02	JPMCB	USDA Forest Service - Lakewood					Fee
8.03	JPMCB	USDA - Albuquerque					Fee
8.04	JPMCB	SSA - Los Angeles					Fee			9%
9	SMF II	Marriott Portfolio	1.56	1.56	10.5%	10.5%	Various			Various
9.01	SMF II	The Fullerton Marriott					Leasehold	12/28/29	Three 10-year options	10%
9.02	SMF II	The Norcross Marriott					Fee
9.03	SMF II	The Southfield Marriott					Fee
10	SMF II	2 West 46th Street	1.71	1.53	11.1%	9.9%	Fee
11	Barclays Bank PLC	National Hotel Portfolio II	2.14	2.14	15.0%	15.0%	Fee
11.01	Barclays Bank PLC	TownePlace Suites Metairie					Fee
11.02	Barclays Bank PLC	SpringHill Suites Peabody					Fee
11.03	Barclays Bank PLC	TownePlace Suites Little Rock					Fee
11.04	Barclays Bank PLC	TownePlace Suites Fayetteville/Springdale					Fee
12	KeyBank	MHPI Manufactured Housing Portfolio	1.48	1.45	9.5%	9.3%	Fee
12.01	KeyBank	Oak Lane					Fee
12.02	KeyBank	Chancellor Farms					Fee
12.03	KeyBank	Byrnes Mills					Fee
13	KeyBank	B/E Aerospace	1.66	1.57	10.6%	10.0%	Leasehold	05/03/62	Five 5-year options	12%
14	Barclays Bank PLC	Shelby West Manufactured Housing Community	1.79	1.76	11.8%	11.6%	Fee
15	JPMCB	Northwest Houston Industrial Portfolio	1.71	1.51	10.4%	9.2%	Fee
15.01	JPMCB	Bammel Business Park					Fee
15.02	JPMCB	Legacy Park					Fee
16	Barclays Bank PLC	Shelby Forest Manufactured Housing Community	1.71	1.68	11.3%	11.1%	Fee
17	JPMCB	Sheraton Madison	1.76	1.76	11.0%	11.0%	Fee
18	Barclays Bank PLC	National Hotel Portfolio I	2.43	2.43	17.0%	17.0%	Fee			Various
18.01	Barclays Bank PLC	Aloft - Rogers					Fee
18.02	Barclays Bank PLC	Holiday Inn Express - Auburn					Fee
18.03	Barclays Bank PLC	Fairfield Inn and Suites - Jonesboro					Fee			5%
19	Barclays Bank PLC	Alameda Crossing	1.45	1.34	9.9%	9.1%	Fee
20	Barclays Bank PLC	North Park Plaza	1.35	1.28	9.2%	8.7%	Fee			9%
21	SMF II	Southfield Retail Portfolio	1.69	1.53	12.0%	10.8%	Fee
21.01	SMF II	Greenfield Plaza					Fee
21.02	SMF II	Sherwood Square					Fee
22	Barclays Bank PLC	Bridgeport Center	1.55	1.39	10.0%	9.0%	Fee			8%
23	JPMCB	Guardian Self Storage Pittsburgh	1.40	1.37	9.4%	9.1%	Fee
23.01	JPMCB	Guardian Self Storage - Westminster					Fee
23.02	JPMCB	Guardian Self Storage - Pittsburgh					Fee
24	KeyBank	Lake Village of Rochester Hills	1.56	1.47	10.5%	9.9%	Fee
25	SMF II	K&F Portfolio	1.77	1.48	12.9%	10.7%	Fee
25.01	SMF II	Turney Town Shopping Center					Fee
25.02	SMF II	Wedgewood Plaza					Fee
25.03	SMF II	Harvard Village Shopping Center					Fee
25.04	SMF II	Town Center Plaza					Fee
26	Barclays Bank PLC	Wingcrest I & II	1.78	1.52	11.6%	9.9%	Fee			11%
26.01	Barclays Bank PLC	Wingcrest II					Fee			11%
26.02	Barclays Bank PLC	Wingcrest I					Fee			11%
27	JPMCB	Harvest Park Centre	2.15	1.91	10.9%	9.6%	Fee
28	Barclays Bank PLC	North Macomb Medical Building	1.49	1.36	10.0%	9.1%	Leasehold	12/02/54	Two 20-year options
29	Barclays Bank PLC	McKee Place Apartments	1.46	1.39	10.0%	9.6%	Fee
30	KeyBank	Garden Quarter Apartments	1.54	1.40	11.1%	10.1%	Fee
31	SMF II	Marriott Spring Hill Suites Vernal	1.93	1.93	14.4%	14.4%	Fee
32	Barclays Bank PLC	Phoenixville MOB II	1.69	1.59	11.7%	11.0%	Fee/Leasehold	06/05/57	Two 25-year options
33	JPMCB	Huntington at Hidden Hills	1.57	1.47	10.1%	9.5%	Fee
34	Barclays Bank PLC	Cambridge Village Apartments	1.36	1.26	9.4%	8.7%	Fee
35	JPMCB	Northridge Park I	1.45	1.41	9.5%	9.2%	Fee			12%
36	Barclays Bank PLC	Dick’s Sporting Goods - Freehold, NJ	1.62	1.52	11.6%	10.9%	Leasehold	01/31/23	Six 5-year options
37	JPMCB	Hampton Inn Midlothian	1.74	1.74	12.6%	12.6%	Fee
38	SMF II	Glengarry Park Apartments	1.55	1.40	11.7%	10.5%	Fee
39	JPMCB	United Heartland	1.58	1.45	11.0%	10.1%	Fee
40	SMF II	Southway Plaza	1.47	1.32	10.8%	9.7%	Fee

A-1-23

ANNEX A-1

			UW	UW NCF	UW NOI	UW NCF		Ground Lease	Ground Lease
Loan #	Seller(1)	Property Name	NOI DSCR(15)	DSCR(15)	Debt Yield %	Debt Yield %	Title Type(16)	Expiration(17)	Extension Terms	PML %
41	Barclays Bank PLC	131 West Wilson Street	1.74	1.50	12.9%	11.1%	Fee
42	Barclays Bank PLC	Lancaster Cornwall Apartments	1.58	1.47	10.7%	10.0%	Fee
43	JPMCB	IPCC Dollar General/Family Dollar	1.77	1.57	11.2%	10.0%	Fee
43.01	JPMCB	Dollar General - 12628 County Road 59					Fee
43.02	JPMCB	Dollar General - 603 Wilson Avenue					Fee
43.03	JPMCB	Dollar General - 22 Kennon Road					Fee
43.04	JPMCB	Dollar General - 3836 Greenville Road					Fee
43.05	JPMCB	Family Dollar - 635 Main Street					Fee
43.06	JPMCB	Family Dollar - 601 South Main Street					Fee
43.07	JPMCB	Dollar General - 865 Thomas Road					Fee
43.08	JPMCB	Dollar General - 31723 Alabama Highway					Fee
43.09	JPMCB	Dollar General - 19919 Winnebago Road					Fee
43.10	JPMCB	Dollar General - 5474 169th Street					Fee
43.11	JPMCB	Family Dollar - 806 West 4th Street					Fee
44	SMF II	Wesley Chapel Square	1.68	1.55	11.8%	10.9%	Fee
45	Barclays Bank PLC	Bloomfield Crossings	1.45	1.37	10.3%	9.7%	Fee
46	SMF II	Colinas del Bosque MHP	1.44	1.42	9.7%	9.6%	Fee
47	SMF II	Holiday Inn Express & Suites Woodland Hills	1.80	1.80	16.3%	16.3%	Fee			8%
48	Barclays Bank PLC	Parkwoods Plaza	2.10	1.98	15.2%	14.3%	Fee
49	Barclays Bank PLC	Best Self Storage - Henderson, NV	1.56	1.54	10.3%	10.2%	Fee
50	Barclays Bank PLC	Rudman on the Park	1.44	1.30	10.1%	9.2%	Fee
51	JPMCB	Hampton Inn Mechanicsville	1.62	1.62	11.8%	11.8%	Fee
52	SMF II	South County Medical Plaza	1.84	1.76	12.4%	11.9%	Fee			5%
53	Barclays Bank PLC	Walgreens - Riverside, CA	1.25	1.25	8.4%	8.4%	Fee			10%
54	Barclays Bank PLC	Western Retail Portfolio	1.54	1.46	10.5%	9.9%	Fee			Various
54.01	Barclays Bank PLC	Heritage Plaza					Fee			9%
54.02	Barclays Bank PLC	Butte, MT Retail					Fee			7%
54.03	Barclays Bank PLC	Zumbrota, MN Retail					Fee
55	SMF II	South Shore Portfolio	1.76	1.65	12.0%	11.2%	Fee
55.01	SMF II	6938 South Jeffery Boulevard					Fee
55.02	SMF II	6838 South Jeffery Boulevard					Fee
55.03	SMF II	7601 South South Shore Drive					Fee
56	Barclays Bank PLC	Patchen Village	1.90	1.69	14.2%	12.6%	Fee
57	Barclays Bank PLC	Rite Aid Rochester Portfolio	1.57	1.49	13.0%	12.4%	Fee
57.01	Barclays Bank PLC	Rite Aid - Henrietta					Fee
57.02	Barclays Bank PLC	Rite Aid - Rochester					Fee
58	Barclays Bank PLC	CVS - Carefree	1.20	1.20	9.5%	9.5%	Fee
59	SMF II	Rainbow Maule Plaza	1.38	1.32	10.1%	9.6%	Fee
60	Barclays Bank PLC	Fountain Park Plaza and Sashabaw Plaza	1.89	1.78	13.6%	12.8%	Fee
60.01	Barclays Bank PLC	Fountain Park Plaza					Fee
60.02	Barclays Bank PLC	Sashabaw Plaza					Fee
61	KeyBank	Aguila Self Storage	1.52	1.47	10.3%	10.0%	Fee
62	SMF II	Victory Center	1.46	1.33	15.9%	14.5%	Fee
63	SMF II	Buckhead Farm MHP	1.43	1.31	9.8%	9.0%	Fee
64	KeyBank	Walgreens - Bellflower, CA	1.37	1.36	9.9%	9.8%	Fee			11%
65	Barclays Bank PLC	Commerce Park	1.97	1.83	13.9%	12.9%	Fee
66	Barclays Bank PLC	Brook Creek Apartments	1.34	1.20	9.5%	8.6%	Fee
67	Barclays Bank PLC	Walgreens - Norfolk	1.43	1.43	10.4%	10.4%	Fee
68	KeyBank	Gulf Breeze - Phase II	1.49	1.42	9.8%	9.3%	Fee

A-1-24

ANNEX A-1

			UPFRONT ESCROW(18)
			Upfront Capex	Upfront Engin.	Upfront Envir.	Upfront TI/LC	Upfront RE Tax	Upfront Ins.	Upfront Other
Loan #	Seller(1)	Property Name	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)
1	JPMCB	Veritas Multifamily Portfolio	25,998	3,477,564	349,375	315,860	2,029,850	393,152	823,084
1.01	JPMCB	400 Duboce Avenue
1.02	JPMCB	1801 Gough Street
1.03	JPMCB	601 O’Farrell Street
1.04	JPMCB	845 California Street
1.05	JPMCB	100 Broderick Street
1.06	JPMCB	676 Geary Street
1.07	JPMCB	2600 Van Ness Avenue
1.08	JPMCB	355 Fulton Street
1.09	JPMCB	655 Stockton Street
1.10	JPMCB	2363 Van Ness Avenue
1.11	JPMCB	1660 Bay Street
1.12	JPMCB	1520 Gough Street
1.13	JPMCB	621 Stockton Street
1.14	JPMCB	540 Leavenworth Street
1.15	JPMCB	840 California Street
1.16	JPMCB	1126 Bush Street
1.17	JPMCB	691 O’Farrell Street
1.18	JPMCB	925 Geary Street
1.19	JPMCB	2975 Van Ness Avenue
1.20	JPMCB	1320 Washington Street
1.21	JPMCB	1020 Post Street
1.22	JPMCB	1547 Clay Street
1.23	JPMCB	1840 Clay Street
1.24	JPMCB	106 Sanchez
1.25	JPMCB	755 O’Farrell Street
1.26	JPMCB	2038 Divisadero Street
1.27	JPMCB	1440 Sutter Street
1.28	JPMCB	1690 North Point Street
1.29	JPMCB	411 15th Avenue
1.30	JPMCB	1753 Mason Street
1.31	JPMCB	915 Pierce Street
1.32	JPMCB	50 Joice Street
1.33	JPMCB	1855 10th Avenue
1.34	JPMCB	124 Mason Street
1.35	JPMCB	1260 Broadway
1.36	JPMCB	340 Church Street
1.37	JPMCB	2500 Van Ness Avenue
1.38	JPMCB	520 Buchanan Street
1.39	JPMCB	449 O’Farrell Street
1.40	JPMCB	3715 California Street
1.41	JPMCB	325 9th Avenue
1.42	JPMCB	346 Leavenworth Street
1.43	JPMCB	1656 Leavenworth Street
1.44	JPMCB	3264-3274 Mission Street
1.45	JPMCB	500-506 Bartlett Street
2	JPMCB	Miracle Mile Shops	0	162,000	0	1,310,955	508,750	0	0
3	JPMCB	1615 L Street	7,652	1,260	0	43,477	1,686,862	54,712	1,795,811
4	JPMCB	Hulen Mall	0	0	0	0	0	0	0
5	KeyBank	Briarcliff Office Portfolio	6,959	44,008	0	34,793	1,203,202	0	3,171,636

A-1-25

ANNEX A-1

			UPFRONT ESCROW(18)
			Upfront Capex	Upfront Engin.	Upfront Envir.	Upfront TI/LC	Upfront RE Tax	Upfront Ins.	Upfront Other
Loan #	Seller(1)	Property Name	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)
5.01	KeyBank	Hilltop at Briarcliff
5.02	KeyBank	Briarcliff III
5.03	KeyBank	Briarcliff I
5.04	KeyBank	Briarcliff II
5.05	KeyBank	Canterbury Academy
6	SMF II	369 Lexington Avenue	160,000	0	0	250,000	560,548	142,585	0
7	JPMCB	Regency Park Apartments	11,000	0	0	0	950,685	91,496	0
8	JPMCB	HPI - GSA Portfolio	11,400	17,188	0	57,001	801,794	0	125,000
8.01	JPMCB	SSA / HHS - Dallas
8.02	JPMCB	USDA Forest Service - Lakewood
8.03	JPMCB	USDA - Albuquerque
8.04	JPMCB	SSA - Los Angeles
9	SMF II	Marriott Portfolio	0	409,250	0	0	249,419	296,623	6,090,748
9.01	SMF II	The Fullerton Marriott
9.02	SMF II	The Norcross Marriott
9.03	SMF II	The Southfield Marriott
10	SMF II	2 West 46th Street	115,000	0	0	200,000	468,012	23,779	0
11	Barclays Bank PLC	National Hotel Portfolio II	0	88,813	7,000	0	39,570	0	875,719
11.01	Barclays Bank PLC	TownePlace Suites Metairie
11.02	Barclays Bank PLC	SpringHill Suites Peabody
11.03	Barclays Bank PLC	TownePlace Suites Little Rock
11.04	Barclays Bank PLC	TownePlace Suites Fayetteville/Springdale
12	KeyBank	MHPI Manufactured Housing Portfolio	3,662	0	0	0	146,706	8,550	0
12.01	KeyBank	Oak Lane
12.02	KeyBank	Chancellor Farms
12.03	KeyBank	Byrnes Mills
13	KeyBank	B/E Aerospace	0	0	0	0	0	0	0
14	Barclays Bank PLC	Shelby West Manufactured Housing Community	0	0	0	0	12,447	0	0
15	JPMCB	Northwest Houston Industrial Portfolio	2,524	0	0	12,616	279,881	19,699	666,070
15.01	JPMCB	Bammel Business Park
15.02	JPMCB	Legacy Park
16	Barclays Bank PLC	Shelby Forest Manufactured Housing Community	0	0	0	0	13,791	0	0
17	JPMCB	Sheraton Madison	30,644	123,975	0	0	31,303	0	3,000,000
18	Barclays Bank PLC	National Hotel Portfolio I	0	164,938	0	0	0	0	1,607,361
18.01	Barclays Bank PLC	Aloft - Rogers
18.02	Barclays Bank PLC	Holiday Inn Express - Auburn
18.03	Barclays Bank PLC	Fairfield Inn and Suites - Jonesboro
19	Barclays Bank PLC	Alameda Crossing	0	3,750	0	0	139,951	0	0
20	Barclays Bank PLC	North Park Plaza	84,417	241,710	0	0	67,156	0	0
21	SMF II	Southfield Retail Portfolio	50,688	0	0	0	91,613	29,585	393,750
21.01	SMF II	Greenfield Plaza
21.02	SMF II	Sherwood Square
22	Barclays Bank PLC	Bridgeport Center	0	0	0	318,967	15,803	9,651	119,269
23	JPMCB	Guardian Self Storage Pittsburgh	2,459	0	0	0	42,566	0	0
23.01	JPMCB	Guardian Self Storage - Westminster
23.02	JPMCB	Guardian Self Storage - Pittsburgh
24	KeyBank	Lake Village of Rochester Hills	286,812	18,188	33,000	0	47,844	17,226	0
25	SMF II	K&F Portfolio	100,000	62,678	31,250	175,000	167,004	47,636	35,000
25.01	SMF II	Turney Town Shopping Center
25.02	SMF II	Wedgewood Plaza
25.03	SMF II	Harvard Village Shopping Center
25.04	SMF II	Town Center Plaza
26	Barclays Bank PLC	Wingcrest I & II	0	125,000	0	0	209,265	3,509	55,416
26.01	Barclays Bank PLC	Wingcrest II
26.02	Barclays Bank PLC	Wingcrest I
27	JPMCB	Harvest Park Centre	0	0	0	0	0	0	0
28	Barclays Bank PLC	North Macomb Medical Building	0	0	0	250,000	64,000	10,043	290,768
29	Barclays Bank PLC	McKee Place Apartments	0	366,271	0	0	60,841	20,132	0
30	KeyBank	Garden Quarter Apartments	8,477	108,250	0	0	0	0	0
31	SMF II	Marriott Spring Hill Suites Vernal	0	0	0	0	10,331	5,165	0
32	Barclays Bank PLC	Phoenixville MOB II	0	0	0	91,871	12,358	8,584	0
33	JPMCB	Huntington at Hidden Hills	4,667	0	0	0	122,068	20,148	0
34	Barclays Bank PLC	Cambridge Village Apartments	0	30,625	0	0	119,539	0	0
35	JPMCB	Northridge Park I	2,227	0	0	0	77,685	0	0
36	Barclays Bank PLC	Dick’s Sporting Goods - Freehold, NJ	0	0	0	0	0	0	0
37	JPMCB	Hampton Inn Midlothian	7,360	0	0	0	21,286	0	0
38	SMF II	Glengarry Park Apartments	400,000	35,391	0	0	26,834	53,739	0
39	JPMCB	United Heartland	0	0	0	0	0	0	0
40	SMF II	Southway Plaza	0	22,500	0	100,000	57,821	7,270	0

A-1-26

ANNEX A-1

			UPFRONT ESCROW(18)
			Upfront Capex	Upfront Engin.	Upfront Envir.	Upfront TI/LC	Upfront RE Tax	Upfront Ins.	Upfront Other
Loan #	Seller(1)	Property Name	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)
41	Barclays Bank PLC	131 West Wilson Street	0	220,000	0	250,000	40,285	0	0
42	Barclays Bank PLC	Lancaster Cornwall Apartments	0	300,000	0	0	97,167	60,306	0
43	JPMCB	IPCC Dollar General/Family Dollar	0	0	0	0	0	0	0
43.01	JPMCB	Dollar General - 12628 County Road 59
43.02	JPMCB	Dollar General - 603 Wilson Avenue
43.03	JPMCB	Dollar General - 22 Kennon Road
43.04	JPMCB	Dollar General - 3836 Greenville Road
43.05	JPMCB	Family Dollar - 635 Main Street
43.06	JPMCB	Family Dollar - 601 South Main Street
43.07	JPMCB	Dollar General - 865 Thomas Road
43.08	JPMCB	Dollar General - 31723 Alabama Highway
43.09	JPMCB	Dollar General - 19919 Winnebago Road
43.10	JPMCB	Dollar General - 5474 169th Street
43.11	JPMCB	Family Dollar - 806 West 4th Street
44	SMF II	Wesley Chapel Square	0	222,375	3,125	0	9,975	9,507	575,000
45	Barclays Bank PLC	Bloomfield Crossings	0	0	0	0	100	0	534,970
46	SMF II	Colinas del Bosque MHP	200,000	0	0	0	41,774	15,388	0
47	SMF II	Holiday Inn Express & Suites Woodland Hills	0	0	0	0	94,997	10,523	457,304
48	Barclays Bank PLC	Parkwoods Plaza	0	12,993	0	0	100	0	275,620
49	Barclays Bank PLC	Best Self Storage - Henderson, NV	0	0	0	0	9,064	9,121	0
50	Barclays Bank PLC	Rudman on the Park	0	0	0	0	55,424	41,924	0
51	JPMCB	Hampton Inn Mechanicsville	5,859	0	0	0	20,954	0	0
52	SMF II	South County Medical Plaza	0	0	0	750,000	92,047	7,880	0
53	Barclays Bank PLC	Walgreens - Riverside, CA	0	0	0	0	0	0	0
54	Barclays Bank PLC	Western Retail Portfolio	0	0	0	0	49,360	1,216	100,000
54.01	Barclays Bank PLC	Heritage Plaza
54.02	Barclays Bank PLC	Butte, MT Retail
54.03	Barclays Bank PLC	Zumbrota, MN Retail
55	SMF II	South Shore Portfolio	0	20,125	0	0	20,898	7,245	0
55.01	SMF II	6938 South Jeffery Boulevard
55.02	SMF II	6838 South Jeffery Boulevard
55.03	SMF II	7601 South South Shore Drive
56	Barclays Bank PLC	Patchen Village	176,325	31,175	0	0	70,844	23,777	0
57	Barclays Bank PLC	Rite Aid Rochester Portfolio	0	15,788	0	0	0	0	0
57.01	Barclays Bank PLC	Rite Aid - Henrietta
57.02	Barclays Bank PLC	Rite Aid - Rochester
58	Barclays Bank PLC	CVS - Carefree	0	0	0	0	0	806	0
59	SMF II	Rainbow Maule Plaza	0	9,906	0	100,000	5,288	3,844	35,000
60	Barclays Bank PLC	Fountain Park Plaza and Sashabaw Plaza	0	23,063	0	0	100	0	0
60.01	Barclays Bank PLC	Fountain Park Plaza
60.02	Barclays Bank PLC	Sashabaw Plaza
61	KeyBank	Aguila Self Storage	1,046	0	0	0	0	1,633	0
62	SMF II	Victory Center	0	0	0	0	40,724	13,073	0
63	SMF II	Buckhead Farm MHP	0	0	0	0	5,118	5,510	0
64	KeyBank	Walgreens - Bellflower, CA	0	0	0	0	0	0	0
65	Barclays Bank PLC	Commerce Park	0	0	0	0	100	0	0
66	Barclays Bank PLC	Brook Creek Apartments	0	0	0	0	12,663	12,616	0
67	Barclays Bank PLC	Walgreens - Norfolk	0	0	0	0	0	396	0
68	KeyBank	Gulf Breeze - Phase II	667	0	0	0	39,493	0	0

A-1-27

ANNEX A-1

			MONTHLY ESCROW(19)
			Monthly Capex	Monthly Envir.	Monthly TI/LC	Monthly RE Tax	Monthly Ins.	Monthly Other
Loan #	Seller(1)	Property Name	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)(20)
1	JPMCB	Veritas Multifamily Portfolio	25,998	0	0	225,539	39,315	0
1.01	JPMCB	400 Duboce Avenue
1.02	JPMCB	1801 Gough Street
1.03	JPMCB	601 O’Farrell Street
1.04	JPMCB	845 California Street
1.05	JPMCB	100 Broderick Street
1.06	JPMCB	676 Geary Street
1.07	JPMCB	2600 Van Ness Avenue
1.08	JPMCB	355 Fulton Street
1.09	JPMCB	655 Stockton Street
1.10	JPMCB	2363 Van Ness Avenue
1.11	JPMCB	1660 Bay Street
1.12	JPMCB	1520 Gough Street
1.13	JPMCB	621 Stockton Street
1.14	JPMCB	540 Leavenworth Street
1.15	JPMCB	840 California Street
1.16	JPMCB	1126 Bush Street
1.17	JPMCB	691 O’Farrell Street
1.18	JPMCB	925 Geary Street
1.19	JPMCB	2975 Van Ness Avenue
1.20	JPMCB	1320 Washington Street
1.21	JPMCB	1020 Post Street
1.22	JPMCB	1547 Clay Street
1.23	JPMCB	1840 Clay Street
1.24	JPMCB	106 Sanchez
1.25	JPMCB	755 O’Farrell Street
1.26	JPMCB	2038 Divisadero Street
1.27	JPMCB	1440 Sutter Street
1.28	JPMCB	1690 North Point Street
1.29	JPMCB	411 15th Avenue
1.30	JPMCB	1753 Mason Street
1.31	JPMCB	915 Pierce Street
1.32	JPMCB	50 Joice Street
1.33	JPMCB	1855 10th Avenue
1.34	JPMCB	124 Mason Street
1.35	JPMCB	1260 Broadway
1.36	JPMCB	340 Church Street
1.37	JPMCB	2500 Van Ness Avenue
1.38	JPMCB	520 Buchanan Street
1.39	JPMCB	449 O’Farrell Street
1.40	JPMCB	3715 California Street
1.41	JPMCB	325 9th Avenue
1.42	JPMCB	346 Leavenworth Street
1.43	JPMCB	1656 Leavenworth Street
1.44	JPMCB	3264-3274 Mission Street
1.45	JPMCB	500-506 Bartlett Street
2	JPMCB	Miracle Mile Shops	7,481	0	56,104	169,583	0	0
3	JPMCB	1615 L Street	7,652	0	43,477	361,776	8,612	0
4	JPMCB	Hulen Mall	0	0	0	0	0	0
5	KeyBank	Briarcliff Office Portfolio	6,959	0	34,793	120,320	0	0

A-1-28

ANNEX A-1

			MONTHLY ESCROW(19)
			Monthly Capex	Monthly Envir.	Monthly TI/LC	Monthly RE Tax	Monthly Ins.	Monthly Other
Loan #	Seller(1)	Property Name	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)(20)
5.01	KeyBank	Hilltop at Briarcliff
5.02	KeyBank	Briarcliff III
5.03	KeyBank	Briarcliff I
5.04	KeyBank	Briarcliff II
5.05	KeyBank	Canterbury Academy
6	SMF II	369 Lexington Avenue	3,573	0	56,125	144,341	10,968	0
7	JPMCB	Regency Park Apartments	11,000	0	0	79,224	15,250	0
8	JPMCB	HPI - GSA Portfolio	11,400	0	57,001	105,699	0	0
8.01	JPMCB	SSA / HHS - Dallas
8.02	JPMCB	USDA Forest Service - Lakewood
8.03	JPMCB	USDA - Albuquerque
8.04	JPMCB	SSA - Los Angeles
9	SMF II	Marriott Portfolio	5% of Gross Revenues	0	0	52,853	28,723	0
9.01	SMF II	The Fullerton Marriott
9.02	SMF II	The Norcross Marriott
9.03	SMF II	The Southfield Marriott
10	SMF II	2 West 46th Street	3,054	0	38,959	120,513	7,205	0
11	Barclays Bank PLC	National Hotel Portfolio II	5% of Gross Revenues	0	0	40,689	0	0
11.01	Barclays Bank PLC	TownePlace Suites Metairie
11.02	Barclays Bank PLC	SpringHill Suites Peabody
11.03	Barclays Bank PLC	TownePlace Suites Little Rock
11.04	Barclays Bank PLC	TownePlace Suites Fayetteville/Springdale
12	KeyBank	MHPI Manufactured Housing Portfolio	3,662	0	0	24,382	4,275	Various
12.01	KeyBank	Oak Lane
12.02	KeyBank	Chancellor Farms
12.03	KeyBank	Byrnes Mills
13	KeyBank	B/E Aerospace	0	0	0	0	0	0
14	Barclays Bank PLC	Shelby West Manufactured Housing Community	2,683	0	0	12,447	0	0
15	JPMCB	Northwest Houston Industrial Portfolio	2,524	0	12,616	31,098	9,849	0
15.01	JPMCB	Bammel Business Park
15.02	JPMCB	Legacy Park
16	Barclays Bank PLC	Shelby Forest Manufactured Housing Community	2,767	0	0	13,791	0	0
17	JPMCB	Sheraton Madison	5% of Gross Revenues	0	0	15,652	0	0
18	Barclays Bank PLC	National Hotel Portfolio I	4% of Gross Revenues	0	0	15,285	0	0
18.01	Barclays Bank PLC	Aloft - Rogers
18.02	Barclays Bank PLC	Holiday Inn Express - Auburn
18.03	Barclays Bank PLC	Fairfield Inn and Suites - Jonesboro
19	Barclays Bank PLC	Alameda Crossing	2,204	0	7,382	27,990	0	0
20	Barclays Bank PLC	North Park Plaza	2,198	0	3,664	22,385	0	0
21	SMF II	Southfield Retail Portfolio	3,398	0	8,661	30,538	3,698	0
21.01	SMF II	Greenfield Plaza
21.02	SMF II	Sherwood Square
22	Barclays Bank PLC	Bridgeport Center	1,494	0	7,468	15,803	1,930	0
23	JPMCB	Guardian Self Storage Pittsburgh	2,459	0	0	10,910	0	0
23.01	JPMCB	Guardian Self Storage - Westminster
23.02	JPMCB	Guardian Self Storage - Pittsburgh
24	KeyBank	Lake Village of Rochester Hills	5,776	0	0	19,644	5,742	0
25	SMF II	K&F Portfolio	7,714	0	14,556	46,008	4,331	0
25.01	SMF II	Turney Town Shopping Center
25.02	SMF II	Wedgewood Plaza
25.03	SMF II	Harvard Village Shopping Center
25.04	SMF II	Town Center Plaza
26	Barclays Bank PLC	Wingcrest I & II	2,143	0	21,432	19,024	1,755	0
26.01	Barclays Bank PLC	Wingcrest II
26.02	Barclays Bank PLC	Wingcrest I
27	JPMCB	Harvest Park Centre	0	0	0	0	0	0
28	Barclays Bank PLC	North Macomb Medical Building	1,075	0	6,720	21,061	1,004	15,768
29	Barclays Bank PLC	McKee Place Apartments	4,066	0	0	10,140	3,355	0
30	KeyBank	Garden Quarter Apartments	8,477	0	0	15,068	0	0
31	SMF II	Marriott Spring Hill Suites Vernal	5% of Gross Revenues	0	0	7,534	1,722	0
32	Barclays Bank PLC	Phoenixville MOB II	759	0	5,000	12,358	1,226	5,382
33	JPMCB	Huntington at Hidden Hills	4,667	0	0	11,097	7,575	0
34	Barclays Bank PLC	Cambridge Village Apartments	5,072	0	0	14,942	0	0
35	JPMCB	Northridge Park I	2,227	0	0	6,474	0	0
36	Barclays Bank PLC	Dick’s Sporting Goods - Freehold, NJ	0	0	0	0	0	0
37	JPMCB	Hampton Inn Midlothian	4% of Gross Revenues	0	0	1,922	0	0
38	SMF II	Glengarry Park Apartments	7,500	0	0	13,417	6,717	0
39	JPMCB	United Heartland	0	0	0	0	0	0
40	SMF II	Southway Plaza	1,333	0	6,700	19,274	2,423	0

A-1-29

ANNEX A-1

			MONTHLY ESCROW(19)
			Monthly Capex	Monthly Envir.	Monthly TI/LC	Monthly RE Tax	Monthly Ins.	Monthly Other
Loan #	Seller(1)	Property Name	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)(20)
41	Barclays Bank PLC	131 West Wilson Street	3,396	0	8,514	20,143	0	0
42	Barclays Bank PLC	Lancaster Cornwall Apartments	4,668	0	0	12,146	13,690	0
43	JPMCB	IPCC Dollar General/Family Dollar	0	0	0	0	0	0
43.01	JPMCB	Dollar General - 12628 County Road 59
43.02	JPMCB	Dollar General - 603 Wilson Avenue
43.03	JPMCB	Dollar General - 22 Kennon Road
43.04	JPMCB	Dollar General - 3836 Greenville Road
43.05	JPMCB	Family Dollar - 635 Main Street
43.06	JPMCB	Family Dollar - 601 South Main Street
43.07	JPMCB	Dollar General - 865 Thomas Road
43.08	JPMCB	Dollar General - 31723 Alabama Highway
43.09	JPMCB	Dollar General - 19919 Winnebago Road
43.10	JPMCB	Dollar General - 5474 169th Street
43.11	JPMCB	Family Dollar - 806 West 4th Street
44	SMF II	Wesley Chapel Square	1,926	0	6,250	9,975	1,585	0
45	Barclays Bank PLC	Bloomfield Crossings	495	0	1,981	10,661	0	0
46	SMF II	Colinas del Bosque MHP	933	0	0	4,642	3,114	0
47	SMF II	Holiday Inn Express & Suites Woodland Hills	4% of Gross Revenues	0	0	10,555	1,315	4,167
48	Barclays Bank PLC	Parkwoods Plaza	2,906	0	4,993	19,651	0	0
49	Barclays Bank PLC	Best Self Storage - Henderson, NV	526	0	0	3,021	829	0
50	Barclays Bank PLC	Rudman on the Park	1,549	0	3,509	6,158	4,192	0
51	JPMCB	Hampton Inn Mechanicsville	4% of Gross Revenues	0	0	1,892	0	0
52	SMF II	South County Medical Plaza	573	0	0	10,227	716	0
53	Barclays Bank PLC	Walgreens - Riverside, CA	0	0	0	0	0	0
54	Barclays Bank PLC	Western Retail Portfolio	410	0	2,595	9,438	1,216	0
54.01	Barclays Bank PLC	Heritage Plaza
54.02	Barclays Bank PLC	Butte, MT Retail
54.03	Barclays Bank PLC	Zumbrota, MN Retail
55	SMF II	South Shore Portfolio	3,479	0	0	6,966	3,622	0
55.01	SMF II	6938 South Jeffery Boulevard
55.02	SMF II	6838 South Jeffery Boulevard
55.03	SMF II	7601 South South Shore Drive
56	Barclays Bank PLC	Patchen Village	2,291	0	4,513	5,904	5,939	0
57	Barclays Bank PLC	Rite Aid Rochester Portfolio	540	0	0	0	0	0
57.01	Barclays Bank PLC	Rite Aid - Henrietta
57.02	Barclays Bank PLC	Rite Aid - Rochester
58	Barclays Bank PLC	CVS - Carefree	0	0	0	0	269	0
59	SMF II	Rainbow Maule Plaza	280	0	1,247	1,763	769	0
60	Barclays Bank PLC	Fountain Park Plaza and Sashabaw Plaza	536	0	2,279	6,651	0	0
60.01	Barclays Bank PLC	Fountain Park Plaza
60.02	Barclays Bank PLC	Sashabaw Plaza
61	KeyBank	Aguila Self Storage	1,046	0	0	6,202	272	0
62	SMF II	Victory Center	1,582	0	2,875	8,145	2,179	0
63	SMF II	Buckhead Farm MHP	2,450	0	0	2,575	2,239	0
64	KeyBank	Walgreens - Bellflower, CA	0	0	0	0	0	0
65	Barclays Bank PLC	Commerce Park	614	0	2,466	6,422	0	0
66	Barclays Bank PLC	Brook Creek Apartments	2,688	0	0	4,221	2,103	0
67	Barclays Bank PLC	Walgreens - Norfolk	0	0	0	0	79	0
68	KeyBank	Gulf Breeze - Phase II	667	0	0	4,937	0	0

A-1-30

ANNEX A-1

			RESERVE CAPS(21)
			CapEx	Envir.	TI/LC	RE Tax	Insur.	Debt Service	Other
Loan #	Seller(1)	Property Name	Reserve Cap ($)	Reserve Cap ($)	Reserve Cap ($)	Reserve Cap ($)	Reserve Cap ($)	Reserve Cap ($)	Reserve Cap ($)
1	JPMCB	Veritas Multifamily Portfolio
1.01	JPMCB	400 Duboce Avenue
1.02	JPMCB	1801 Gough Street
1.03	JPMCB	601 O’Farrell Street
1.04	JPMCB	845 California Street
1.05	JPMCB	100 Broderick Street
1.06	JPMCB	676 Geary Street
1.07	JPMCB	2600 Van Ness Avenue
1.08	JPMCB	355 Fulton Street
1.09	JPMCB	655 Stockton Street
1.10	JPMCB	2363 Van Ness Avenue
1.11	JPMCB	1660 Bay Street
1.12	JPMCB	1520 Gough Street
1.13	JPMCB	621 Stockton Street
1.14	JPMCB	540 Leavenworth Street
1.15	JPMCB	840 California Street
1.16	JPMCB	1126 Bush Street
1.17	JPMCB	691 O’Farrell Street
1.18	JPMCB	925 Geary Street
1.19	JPMCB	2975 Van Ness Avenue
1.20	JPMCB	1320 Washington Street
1.21	JPMCB	1020 Post Street
1.22	JPMCB	1547 Clay Street
1.23	JPMCB	1840 Clay Street
1.24	JPMCB	106 Sanchez
1.25	JPMCB	755 O’Farrell Street
1.26	JPMCB	2038 Divisadero Street
1.27	JPMCB	1440 Sutter Street
1.28	JPMCB	1690 North Point Street
1.29	JPMCB	411 15th Avenue
1.30	JPMCB	1753 Mason Street
1.31	JPMCB	915 Pierce Street
1.32	JPMCB	50 Joice Street
1.33	JPMCB	1855 10th Avenue
1.34	JPMCB	124 Mason Street
1.35	JPMCB	1260 Broadway
1.36	JPMCB	340 Church Street
1.37	JPMCB	2500 Van Ness Avenue
1.38	JPMCB	520 Buchanan Street
1.39	JPMCB	449 O’Farrell Street
1.40	JPMCB	3715 California Street
1.41	JPMCB	325 9th Avenue
1.42	JPMCB	346 Leavenworth Street
1.43	JPMCB	1656 Leavenworth Street
1.44	JPMCB	3264-3274 Mission Street
1.45	JPMCB	500-506 Bartlett Street
2	JPMCB	Miracle Mile Shops
3	JPMCB	1615 L Street	460,000		2,625,000
4	JPMCB	Hulen Mall
5	KeyBank	Briarcliff Office Portfolio			835,032

A-1-31

ANNEX A-1

			RESERVE CAPS(21)
			CapEx	Envir.	TI/LC	RE Tax	Insur.	Debt Service	Other
Loan #	Seller(1)	Property Name	Reserve Cap ($)	Reserve Cap ($)	Reserve Cap ($)	Reserve Cap ($)	Reserve Cap ($)	Reserve Cap ($)	Reserve Cap ($)
5.01	KeyBank	Hilltop at Briarcliff
5.02	KeyBank	Briarcliff III
5.03	KeyBank	Briarcliff I
5.04	KeyBank	Briarcliff II
5.05	KeyBank	Canterbury Academy
6	SMF II	369 Lexington Avenue			2,000,000
7	JPMCB	Regency Park Apartments
8	JPMCB	HPI - GSA Portfolio
8.01	JPMCB	SSA / HHS - Dallas
8.02	JPMCB	USDA Forest Service - Lakewood
8.03	JPMCB	USDA - Albuquerque
8.04	JPMCB	SSA - Los Angeles
9	SMF II	Marriott Portfolio
9.01	SMF II	The Fullerton Marriott
9.02	SMF II	The Norcross Marriott
9.03	SMF II	The Southfield Marriott
10	SMF II	2 West 46th Street			1,000,000
11	Barclays Bank PLC	National Hotel Portfolio II
11.01	Barclays Bank PLC	TownePlace Suites Metairie
11.02	Barclays Bank PLC	SpringHill Suites Peabody
11.03	Barclays Bank PLC	TownePlace Suites Little Rock
11.04	Barclays Bank PLC	TownePlace Suites Fayetteville/Springdale
12	KeyBank	MHPI Manufactured Housing Portfolio
12.01	KeyBank	Oak Lane
12.02	KeyBank	Chancellor Farms
12.03	KeyBank	Byrnes Mills
13	KeyBank	B/E Aerospace
14	Barclays Bank PLC	Shelby West Manufactured Housing Community
15	JPMCB	Northwest Houston Industrial Portfolio			302,784
15.01	JPMCB	Bammel Business Park
15.02	JPMCB	Legacy Park
16	Barclays Bank PLC	Shelby Forest Manufactured Housing Community
17	JPMCB	Sheraton Madison	1,441,250
18	Barclays Bank PLC	National Hotel Portfolio I
18.01	Barclays Bank PLC	Aloft - Rogers
18.02	Barclays Bank PLC	Holiday Inn Express - Auburn
18.03	Barclays Bank PLC	Fairfield Inn and Suites - Jonesboro
19	Barclays Bank PLC	Alameda Crossing	132,215		360,000
20	Barclays Bank PLC	North Park Plaza
21	SMF II	Southfield Retail Portfolio			500,000
21.01	SMF II	Greenfield Plaza
21.02	SMF II	Sherwood Square
22	Barclays Bank PLC	Bridgeport Center	53,108		415,260
23	JPMCB	Guardian Self Storage Pittsburgh	88,524
23.01	JPMCB	Guardian Self Storage - Westminster
23.02	JPMCB	Guardian Self Storage - Pittsburgh
24	KeyBank	Lake Village of Rochester Hills
25	SMF II	K&F Portfolio			850,000
25.01	SMF II	Turney Town Shopping Center
25.02	SMF II	Wedgewood Plaza
25.03	SMF II	Harvard Village Shopping Center
25.04	SMF II	Town Center Plaza
26	Barclays Bank PLC	Wingcrest I & II	77,155		740,691
26.01	Barclays Bank PLC	Wingcrest II
26.02	Barclays Bank PLC	Wingcrest I
27	JPMCB	Harvest Park Centre
28	Barclays Bank PLC	North Macomb Medical Building			460,000
29	Barclays Bank PLC	McKee Place Apartments
30	KeyBank	Garden Quarter Apartments
31	SMF II	Marriott Spring Hill Suites Vernal
32	Barclays Bank PLC	Phoenixville MOB II			160,000
33	JPMCB	Huntington at Hidden Hills	168,000
34	Barclays Bank PLC	Cambridge Village Apartments
35	JPMCB	Northridge Park I
36	Barclays Bank PLC	Dick’s Sporting Goods - Freehold, NJ
37	JPMCB	Hampton Inn Midlothian	176,642
38	SMF II	Glengarry Park Apartments	270,000
39	JPMCB	United Heartland
40	SMF II	Southway Plaza			300,000

A-1-32

ANNEX A-1

			RESERVE CAPS(21)
			CapEx	Envir.	TI/LC	RE Tax	Insur.	Debt Service	Other
Loan #	Seller(1)	Property Name	Reserve Cap ($)	Reserve Cap ($)	Reserve Cap ($)	Reserve Cap ($)	Reserve Cap ($)	Reserve Cap ($)	Reserve Cap ($)
41	Barclays Bank PLC	131 West Wilson Street
42	Barclays Bank PLC	Lancaster Cornwall Apartments
43	JPMCB	IPCC Dollar General/Family Dollar
43.01	JPMCB	Dollar General - 12628 County Road 59
43.02	JPMCB	Dollar General - 603 Wilson Avenue
43.03	JPMCB	Dollar General - 22 Kennon Road
43.04	JPMCB	Dollar General - 3836 Greenville Road
43.05	JPMCB	Family Dollar - 635 Main Street
43.06	JPMCB	Family Dollar - 601 South Main Street
43.07	JPMCB	Dollar General - 865 Thomas Road
43.08	JPMCB	Dollar General - 31723 Alabama Highway
43.09	JPMCB	Dollar General - 19919 Winnebago Road
43.10	JPMCB	Dollar General - 5474 169th Street
43.11	JPMCB	Family Dollar - 806 West 4th Street
44	SMF II	Wesley Chapel Square			350,000
45	Barclays Bank PLC	Bloomfield Crossings	12,000		47,500
46	SMF II	Colinas del Bosque MHP
47	SMF II	Holiday Inn Express & Suites Woodland Hills						610,000
48	Barclays Bank PLC	Parkwoods Plaza	69,736		119,500
49	Barclays Bank PLC	Best Self Storage - Henderson, NV
50	Barclays Bank PLC	Rudman on the Park
51	JPMCB	Hampton Inn Mechanicsville	140,610
52	SMF II	South County Medical Plaza	54,900
53	Barclays Bank PLC	Walgreens - Riverside, CA
54	Barclays Bank PLC	Western Retail Portfolio			90,000
54.01	Barclays Bank PLC	Heritage Plaza
54.02	Barclays Bank PLC	Butte, MT Retail
54.03	Barclays Bank PLC	Zumbrota, MN Retail
55	SMF II	South Shore Portfolio
55.01	SMF II	6938 South Jeffery Boulevard
55.02	SMF II	6838 South Jeffery Boulevard
55.03	SMF II	7601 South South Shore Drive
56	Barclays Bank PLC	Patchen Village	89,416		162,300
57	Barclays Bank PLC	Rite Aid Rochester Portfolio	19,440
57.01	Barclays Bank PLC	Rite Aid - Henrietta
57.02	Barclays Bank PLC	Rite Aid - Rochester
58	Barclays Bank PLC	CVS - Carefree
59	SMF II	Rainbow Maule Plaza			100,000
60	Barclays Bank PLC	Fountain Park Plaza and Sashabaw Plaza	13,000		55,000
60.01	Barclays Bank PLC	Fountain Park Plaza
60.02	Barclays Bank PLC	Sashabaw Plaza
61	KeyBank	Aguila Self Storage	50,000
62	SMF II	Victory Center			100,000
63	SMF II	Buckhead Farm MHP
64	KeyBank	Walgreens - Bellflower, CA
65	Barclays Bank PLC	Commerce Park	15,000		59,000
66	Barclays Bank PLC	Brook Creek Apartments
67	Barclays Bank PLC	Walgreens - Norfolk
68	KeyBank	Gulf Breeze - Phase II

A-1-33

ANNEX A-1

				LARGEST TENANT(3)(22)(23)(24)			2nd LARGEST TENANT(3)(22)(23)(24)
			Single			Lease			Lease
Loan #	Seller(1)	Property Name	Tenant	Largest Tenant	Unit Size	Expiration	2nd Largest Tenant	Unit Size	Expiration
1	JPMCB	Veritas Multifamily Portfolio	No
1.01	JPMCB	400 Duboce Avenue	No
1.02	JPMCB	1801 Gough Street	No
1.03	JPMCB	601 O’Farrell Street	No
1.04	JPMCB	845 California Street	No
1.05	JPMCB	100 Broderick Street	No
1.06	JPMCB	676 Geary Street	No
1.07	JPMCB	2600 Van Ness Avenue	No
1.08	JPMCB	355 Fulton Street	No
1.09	JPMCB	655 Stockton Street	No
1.10	JPMCB	2363 Van Ness Avenue	No
1.11	JPMCB	1660 Bay Street	No
1.12	JPMCB	1520 Gough Street	No
1.13	JPMCB	621 Stockton Street	No
1.14	JPMCB	540 Leavenworth Street	No
1.15	JPMCB	840 California Street	No
1.16	JPMCB	1126 Bush Street	No
1.17	JPMCB	691 O’Farrell Street	No
1.18	JPMCB	925 Geary Street	No
1.19	JPMCB	2975 Van Ness Avenue	No
1.20	JPMCB	1320 Washington Street	No
1.21	JPMCB	1020 Post Street	No
1.22	JPMCB	1547 Clay Street	No
1.23	JPMCB	1840 Clay Street	No
1.24	JPMCB	106 Sanchez	No
1.25	JPMCB	755 O’Farrell Street	No
1.26	JPMCB	2038 Divisadero Street	No
1.27	JPMCB	1440 Sutter Street	No
1.28	JPMCB	1690 North Point Street	No
1.29	JPMCB	411 15th Avenue	No
1.30	JPMCB	1753 Mason Street	No
1.31	JPMCB	915 Pierce Street	No
1.32	JPMCB	50 Joice Street	No
1.33	JPMCB	1855 10th Avenue	No
1.34	JPMCB	124 Mason Street	No
1.35	JPMCB	1260 Broadway	No
1.36	JPMCB	340 Church Street	No
1.37	JPMCB	2500 Van Ness Avenue	No
1.38	JPMCB	520 Buchanan Street	No
1.39	JPMCB	449 O’Farrell Street	No
1.40	JPMCB	3715 California Street	No
1.41	JPMCB	325 9th Avenue	No
1.42	JPMCB	346 Leavenworth Street	No
1.43	JPMCB	1656 Leavenworth Street	No
1.44	JPMCB	3264-3274 Mission Street	No
1.45	JPMCB	500-506 Bartlett Street	No
2	JPMCB	Miracle Mile Shops	No	V Theater	30,883	12/31/18	Saxe Theater	22,398	06/30/20
3	JPMCB	1615 L Street	No	Fleishman Hillard, Inc.	65,496	09/30/20	Pew Research Center	45,315	11/30/16
4	JPMCB	Hulen Mall	No	The Movie Tavern	52,420	01/31/28	GAP	17,265	01/31/16
5	KeyBank	Briarcliff Office Portfolio	No

A-1-34

ANNEX A-1

				LARGEST TENANT(3)(22)(23)(24)			2nd LARGEST TENANT(3)(22)(23)(24)
			Single			Lease			Lease
Loan #	Seller(1)	Property Name	Tenant	Largest Tenant	Unit Size	Expiration	2nd Largest Tenant	Unit Size	Expiration
5.01	KeyBank	Hilltop at Briarcliff	No	CRB Engineers	31,461	05/31/23	U.S. GSA - JPATS	30,828	07/31/20
5.02	KeyBank	Briarcliff III	No	Metropolitan Life Insurance Co.	48,344	11/30/16	U.S. GSA - FBI	19,691	05/18/15
5.03	KeyBank	Briarcliff I	No	Gavilon Holdings, LLC	39,589	06/30/19	U.S. GSA - Homeland Security	28,412	11/22/24
5.04	KeyBank	Briarcliff II	No	Regus (RGN-Kansas City I, LLC)	12,707	09/30/23	BMO Harris Bank	6,603	07/31/18
5.05	KeyBank	Canterbury Academy	Yes	Canterbury Academy	6,770	04/30/19
6	SMF II	369 Lexington Avenue	No	Everyday Gourmet Deli	14,039	11/30/21	Jay Suites II, LLC	13,200	12/31/20
7	JPMCB	Regency Park Apartments	No
8	JPMCB	HPI - GSA Portfolio	Yes
8.01	JPMCB	SSA / HHS - Dallas	Yes	SSA and HHS	315,649	09/30/17	SSA and HHS	72,063	10/31/17
8.02	JPMCB	USDA Forest Service - Lakewood	Yes	USDA Forest Service	97,167	06/30/16
8.03	JPMCB	USDA - Albuquerque	Yes	U.S. Department of Agriculture	48,912	12/28/14
8.04	JPMCB	SSA - Los Angeles	Yes	Social Security Administration	12,548	09/12/15
9	SMF II	Marriott Portfolio	No
9.01	SMF II	The Fullerton Marriott	No
9.02	SMF II	The Norcross Marriott	No
9.03	SMF II	The Southfield Marriott	No
10	SMF II	2 West 46th Street	No	5th Avenue Dollar LLC	11,990	03/31/22	Royal Chain, Inc.	10,776	12/31/14
11	Barclays Bank PLC	National Hotel Portfolio II	No
11.01	Barclays Bank PLC	TownePlace Suites Metairie	No
11.02	Barclays Bank PLC	SpringHill Suites Peabody	No
11.03	Barclays Bank PLC	TownePlace Suites Little Rock	No
11.04	Barclays Bank PLC	TownePlace Suites Fayetteville/Springdale	No
12	KeyBank	MHPI Manufactured Housing Portfolio	No
12.01	KeyBank	Oak Lane	No
12.02	KeyBank	Chancellor Farms	No
12.03	KeyBank	Byrnes Mills	No
13	KeyBank	B/E Aerospace	Yes	B/E Aerospace	240,500	05/31/33
14	Barclays Bank PLC	Shelby West Manufactured Housing Community	No
15	JPMCB	Northwest Houston Industrial Portfolio	No
15.01	JPMCB	Bammel Business Park	No	Malvern Instruments, Inc.	22,493	05/31/22	NWN Corporation	18,376	04/30/17
15.02	JPMCB	Legacy Park	No	RJ Global Wika	21,526	03/31/24	Enterprise Systems	11,550	03/31/20
16	Barclays Bank PLC	Shelby Forest Manufactured Housing Community	No
17	JPMCB	Sheraton Madison	No
18	Barclays Bank PLC	National Hotel Portfolio I	No
18.01	Barclays Bank PLC	Aloft - Rogers	No
18.02	Barclays Bank PLC	Holiday Inn Express - Auburn	No
18.03	Barclays Bank PLC	Fairfield Inn and Suites - Jonesboro	No
19	Barclays Bank PLC	Alameda Crossing	No	JoAnn Fabrics	35,000	01/31/17	Sprouts Farmers Market	27,275	09/30/21
20	Barclays Bank PLC	North Park Plaza	No	Home Depot	100,665	01/31/24	Ramos Furniture	36,250	05/31/15
21	SMF II	Southfield Retail Portfolio	No
21.01	SMF II	Greenfield Plaza	No	Art Van	64,584	07/31/18	Family Dollar	11,960	03/31/15
21.02	SMF II	Sherwood Square	No	Salvation Army	29,869	01/31/24	Concentra Health Services	6,350	07/31/16
22	Barclays Bank PLC	Bridgeport Center	No	Allstate Insurance Company	36,912	05/31/19	United Healthcare Services Inc	18,294	04/30/16
23	JPMCB	Guardian Self Storage Pittsburgh	No
23.01	JPMCB	Guardian Self Storage - Westminster	No
23.02	JPMCB	Guardian Self Storage - Pittsburgh	No
24	KeyBank	Lake Village of Rochester Hills	No
25	SMF II	K&F Portfolio	No
25.01	SMF II	Turney Town Shopping Center	No	Dave’s Supermarket	56,815	12/31/16	Dollar Paradise	24,000	MTM
25.02	SMF II	Wedgewood Plaza	No	Save-a-lot	21,992	03/15/15	Wedgewood Ramps	19,436	07/01/17
25.03	SMF II	Harvard Village Shopping Center	No	Silverman’s	30,000	09/01/16	Save-a-lot	12,120	04/01/16
25.04	SMF II	Town Center Plaza	No	Studio 82	9,000	12/01/16	Dolce Wraps/Club 360	4,500	12/31/16
26	Barclays Bank PLC	Wingcrest I & II	No
26.01	Barclays Bank PLC	Wingcrest II	No	Clearlink	44,044	04/30/18	Siemens	31,906	05/31/16
26.02	Barclays Bank PLC	Wingcrest I	No	Clearlink	26,498	04/30/18	Applied Materials	13,123	02/28/17
27	JPMCB	Harvest Park Centre	No	Ross Dress for Less	30,166	01/31/19	Marshalls	27,000	09/30/17
28	Barclays Bank PLC	North Macomb Medical Building	No	William Beaumont Hospital	20,018	09/30/23	Woods Internal Card.	5,497	12/31/16
29	Barclays Bank PLC	McKee Place Apartments	No
30	KeyBank	Garden Quarter Apartments	No
31	SMF II	Marriott Spring Hill Suites Vernal	No
32	Barclays Bank PLC	Phoenixville MOB II	No	Phoenixville Hospital Company, LLC	16,916	12/31/23	PMA Medical Specialists	14,054	12/31/23
33	JPMCB	Huntington at Hidden Hills	No
34	Barclays Bank PLC	Cambridge Village Apartments	No
35	JPMCB	Northridge Park I	No
36	Barclays Bank PLC	Dick’s Sporting Goods - Freehold, NJ	Yes	Dick’s Sporting Goods	100,047	01/30/25
37	JPMCB	Hampton Inn Midlothian	No
38	SMF II	Glengarry Park Apartments	No
39	JPMCB	United Heartland	Yes	United Heartland	56,014	12/31/24
40	SMF II	Southway Plaza	No	Ocean State Job Lot	26,200	02/28/15	Benny’s	23,500	01/31/17

A-1-35

ANNEX A-1

				LARGEST TENANT(3)(22)(23)(24)			2nd LARGEST TENANT(3)(22)(23)(24)
			Single			Lease			Lease
Loan #	Seller(1)	Property Name	Tenant	Largest Tenant	Unit Size	Expiration	2nd Largest Tenant	Unit Size	Expiration
41	Barclays Bank PLC	131 West Wilson Street	No	Paisan’s Restaurant, Inc.	14,200	12/31/25	Disability Rights Wisconsin	8,125	07/31/16
42	Barclays Bank PLC	Lancaster Cornwall Apartments	No
43	JPMCB	IPCC Dollar General/Family Dollar	Yes
43.01	JPMCB	Dollar General - 12628 County Road 59	Yes	Dollar General	12,382	04/30/28
43.02	JPMCB	Dollar General - 603 Wilson Avenue	Yes	Dollar General	9,100	05/31/28
43.03	JPMCB	Dollar General - 22 Kennon Road	Yes	Dollar General	9,100	04/30/29
43.04	JPMCB	Dollar General - 3836 Greenville Road	Yes	Dollar General	9,100	02/29/28
43.05	JPMCB	Family Dollar - 635 Main Street	Yes	Family Dollar	8,000	06/30/23
43.06	JPMCB	Family Dollar - 601 South Main Street	Yes	Family Dollar	8,320	03/30/23
43.07	JPMCB	Dollar General - 865 Thomas Road	Yes	Dollar General	9,100	08/31/26
43.08	JPMCB	Dollar General - 31723 Alabama Highway	Yes	Dollar General	9,026	04/30/28
43.09	JPMCB	Dollar General - 19919 Winnebago Road	Yes	Dollar General	9,026	02/29/28
43.10	JPMCB	Dollar General - 5474 169th Street	Yes	Dollar General	9,026	12/31/28
43.11	JPMCB	Family Dollar - 806 West 4th Street	Yes	Family Dollar	8,320	01/31/23
44	SMF II	Wesley Chapel Square	No	Kroger	59,134	02/28/18	Shoe Land	4,112	10/31/13
45	Barclays Bank PLC	Bloomfield Crossings	No	Oswald	9,978	11/30/23	Chase Bank	4,429	10/31/20
46	SMF II	Colinas del Bosque MHP	No
47	SMF II	Holiday Inn Express & Suites Woodland Hills	No
48	Barclays Bank PLC	Parkwoods Plaza	No	Market Fresh Grocery	55,124	06/30/16	Cherry Beauty	13,094	08/31/15
49	Barclays Bank PLC	Best Self Storage - Henderson, NV	No
50	Barclays Bank PLC	Rudman on the Park	No	Flatrock Grille DBA Lucas Park Grille	7,600	08/19/28	Page Law LLC	7,203	09/30/13
51	JPMCB	Hampton Inn Mechanicsville	No
52	SMF II	South County Medical Plaza	Yes	Saddleback Memorial Medical Center	27,522	06/30/17
53	Barclays Bank PLC	Walgreens - Riverside, CA	Yes	Walgreens	12,804	12/31/78
54	Barclays Bank PLC	Western Retail Portfolio	No
54.01	Barclays Bank PLC	Heritage Plaza	No	Purple Yoga	4,104	07/31/16	Sterling Coin Laundry	2,451	08/31/16
54.02	Barclays Bank PLC	Butte, MT Retail	No	Starbucks	1,750	04/30/19	GameStop	1,500	02/28/14
54.03	Barclays Bank PLC	Zumbrota, MN Retail	No	McDonalds	2,860	03/30/25	China One	1,315	04/30/32
55	SMF II	South Shore Portfolio	No
55.01	SMF II	6938 South Jeffery Boulevard	No
55.02	SMF II	6838 South Jeffery Boulevard	No
55.03	SMF II	7601 South South Shore Drive	No
56	Barclays Bank PLC	Patchen Village	No	Rite Aid	11,180	03/31/25	Urban Groupe	6,958	MTM
57	Barclays Bank PLC	Rite Aid Rochester Portfolio	Yes
57.01	Barclays Bank PLC	Rite Aid - Henrietta	Yes	Rite Aid	12,738	07/26/25
57.02	Barclays Bank PLC	Rite Aid - Rochester	Yes	Rite Aid	10,908	08/22/22
58	Barclays Bank PLC	CVS - Carefree	Yes	CVS	13,813	07/24/23
59	SMF II	Rainbow Maule Plaza	No	7-Eleven	2,917	10/31/23	Diversity Tattoo	2,600	09/01/18
60	Barclays Bank PLC	Fountain Park Plaza and Sashabaw Plaza	No
60.01	Barclays Bank PLC	Fountain Park Plaza	No	Las Palapas LLC	5,220	04/14/18	Red Olive Restaurant	3,040	10/31/16
60.02	Barclays Bank PLC	Sashabaw Plaza	No	7-Eleven	3,000	09/30/20	Jalapenos Grill	3,000	09/14/17
61	KeyBank	Aguila Self Storage	No
62	SMF II	Victory Center	No	Farm Fresh	56,200	06/30/20	Tida Thai	2,800	01/31/16
63	SMF II	Buckhead Farm MHP	No
64	KeyBank	Walgreens - Bellflower, CA	Yes	Walgreens	13,612	10/31/78
65	Barclays Bank PLC	Commerce Park	No	Renal Treatment Center	5,527	07/04/17	Island Sun / New Look Spa	3,866	12/31/17
66	Barclays Bank PLC	Brook Creek Apartments	No
67	Barclays Bank PLC	Walgreens - Norfolk	Yes	Walgreens	14,560	10/31/28
68	KeyBank	Gulf Breeze - Phase II	No

A-1-36

ANNEX A-1

			3rd LARGEST TENANT(3)(22)(23)(24)			4th LARGEST TENANT(3)(22)(23)(24)
					Lease			Lease
Loan #	Seller(1)	Property Name	3rd Largest Tenant	Unit Size	Expiration	4th Largest Tenant	Unit Size	Expiration
1	JPMCB	Veritas Multifamily Portfolio
1.01	JPMCB	400 Duboce Avenue
1.02	JPMCB	1801 Gough Street
1.03	JPMCB	601 O’Farrell Street
1.04	JPMCB	845 California Street
1.05	JPMCB	100 Broderick Street
1.06	JPMCB	676 Geary Street
1.07	JPMCB	2600 Van Ness Avenue
1.08	JPMCB	355 Fulton Street
1.09	JPMCB	655 Stockton Street
1.10	JPMCB	2363 Van Ness Avenue
1.11	JPMCB	1660 Bay Street
1.12	JPMCB	1520 Gough Street
1.13	JPMCB	621 Stockton Street
1.14	JPMCB	540 Leavenworth Street
1.15	JPMCB	840 California Street
1.16	JPMCB	1126 Bush Street
1.17	JPMCB	691 O’Farrell Street
1.18	JPMCB	925 Geary Street
1.19	JPMCB	2975 Van Ness Avenue
1.20	JPMCB	1320 Washington Street
1.21	JPMCB	1020 Post Street
1.22	JPMCB	1547 Clay Street
1.23	JPMCB	1840 Clay Street
1.24	JPMCB	106 Sanchez
1.25	JPMCB	755 O’Farrell Street
1.26	JPMCB	2038 Divisadero Street
1.27	JPMCB	1440 Sutter Street
1.28	JPMCB	1690 North Point Street
1.29	JPMCB	411 15th Avenue
1.30	JPMCB	1753 Mason Street
1.31	JPMCB	915 Pierce Street
1.32	JPMCB	50 Joice Street
1.33	JPMCB	1855 10th Avenue
1.34	JPMCB	124 Mason Street
1.35	JPMCB	1260 Broadway
1.36	JPMCB	340 Church Street
1.37	JPMCB	2500 Van Ness Avenue
1.38	JPMCB	520 Buchanan Street
1.39	JPMCB	449 O’Farrell Street
1.40	JPMCB	3715 California Street
1.41	JPMCB	325 9th Avenue
1.42	JPMCB	346 Leavenworth Street
1.43	JPMCB	1656 Leavenworth Street
1.44	JPMCB	3264-3274 Mission Street
1.45	JPMCB	500-506 Bartlett Street
2	JPMCB	Miracle Mile Shops	Gap/Gap Kids/Baby Gap	20,872	08/31/15	Playing Field Race & Sports Book	19,647	07/31/25
3	JPMCB	1615 L Street	The Avascent Group	39,411	03/31/22	Independent Community Bankers of America	39,310	08/31/16
4	JPMCB	Hulen Mall	The Shoe Dept	9,136	06/30/16	BJ’S Restaurant & Brewery	9,130	12/31/31
5	KeyBank	Briarcliff Office Portfolio

A-1-37

ANNEX A-1

			3rd LARGEST TENANT(3)(22)(23)(24)			4th LARGEST TENANT(3)(22)(23)(24)
					Lease			Lease
Loan #	Seller(1)	Property Name	3rd Largest Tenant	Unit Size	Expiration	4th Largest Tenant	Unit Size	Expiration
5.01	KeyBank	Hilltop at Briarcliff	U.S. GSA - ATF	29,948	12/31/28	Tradebot Systems	25,510	08/31/18
5.02	KeyBank	Briarcliff III	Briarcliff Surgery Center	7,075	10/31/22	Southwest Communications	3,614	08/30/13
5.03	KeyBank	Briarcliff I
5.04	KeyBank	Briarcliff II	New Penn Financial	2,530	11/30/15	BMO Harris Bank	2,453	08/31/15
5.05	KeyBank	Canterbury Academy
6	SMF II	369 Lexington Avenue	Faruqi & Faruqi, LLP	11,176	11/30/15	Mycroft Inc.	10,984	12/31/14
7	JPMCB	Regency Park Apartments
8	JPMCB	HPI - GSA Portfolio
8.01	JPMCB	SSA / HHS - Dallas
8.02	JPMCB	USDA Forest Service - Lakewood
8.03	JPMCB	USDA - Albuquerque
8.04	JPMCB	SSA - Los Angeles
9	SMF II	Marriott Portfolio
9.01	SMF II	The Fullerton Marriott
9.02	SMF II	The Norcross Marriott
9.03	SMF II	The Southfield Marriott
10	SMF II	2 West 46th Street	Carelle Ltd.	8,126	08/31/20	Pomann Sound Production	5,505	04/30/16
11	Barclays Bank PLC	National Hotel Portfolio II
11.01	Barclays Bank PLC	TownePlace Suites Metairie
11.02	Barclays Bank PLC	SpringHill Suites Peabody
11.03	Barclays Bank PLC	TownePlace Suites Little Rock
11.04	Barclays Bank PLC	TownePlace Suites Fayetteville/Springdale
12	KeyBank	MHPI Manufactured Housing Portfolio
12.01	KeyBank	Oak Lane
12.02	KeyBank	Chancellor Farms
12.03	KeyBank	Byrnes Mills
13	KeyBank	B/E Aerospace
14	Barclays Bank PLC	Shelby West Manufactured Housing Community
15	JPMCB	Northwest Houston Industrial Portfolio
15.01	JPMCB	Bammel Business Park	Check 6	14,331	08/31/18	Board of Regents of the University of Texas	13,137	02/28/19
15.02	JPMCB	Legacy Park	Flowserve Corporation	9,200	11/30/14	M/I Homes of Houston, LLC	7,875	09/30/17
16	Barclays Bank PLC	Shelby Forest Manufactured Housing Community
17	JPMCB	Sheraton Madison
18	Barclays Bank PLC	National Hotel Portfolio I
18.01	Barclays Bank PLC	Aloft - Rogers
18.02	Barclays Bank PLC	Holiday Inn Express - Auburn
18.03	Barclays Bank PLC	Fairfield Inn and Suites - Jonesboro
19	Barclays Bank PLC	Alameda Crossing	Big Five Sporting Goods	10,036	11/30/16	Anna’s Linens	9,063	01/31/18
20	Barclays Bank PLC	North Park Plaza	Staples	23,954	MTM	Island Pacific	15,000	04/30/22
21	SMF II	Southfield Retail Portfolio
21.01	SMF II	Greenfield Plaza	Avenue	4,820	01/31/18	Beauty Supply	3,600	06/30/14
21.02	SMF II	Sherwood Square	RMS Life Line, Inc	6,156	12/31/15	WM Beaumont Hospital	3,418	02/28/18
22	Barclays Bank PLC	Bridgeport Center	Davidson Benefits Planning LLC	5,925	02/28/19	Northwest Hospice, LLC	5,205	09/30/18
23	JPMCB	Guardian Self Storage Pittsburgh
23.01	JPMCB	Guardian Self Storage - Westminster
23.02	JPMCB	Guardian Self Storage - Pittsburgh
24	KeyBank	Lake Village of Rochester Hills
25	SMF II	K&F Portfolio
25.01	SMF II	Turney Town Shopping Center	Salvation Army	14,213	04/01/14	Affordable Uniform	10,222	07/31/14
25.02	SMF II	Wedgewood Plaza	BodyShop Gym	8,800	01/31/15	Banquet Center	7,200	11/30/14
25.03	SMF II	Harvard Village Shopping Center	Mr. Hero	2,880	01/01/17	U.S. Bank	2,100	03/01/14
25.04	SMF II	Town Center Plaza	Floor Show	3,880	09/30/14	Acitec	2,800	MTM
26	Barclays Bank PLC	Wingcrest I & II
26.01	Barclays Bank PLC	Wingcrest II	DaifukuWebb	9,108	06/30/18
26.02	Barclays Bank PLC	Wingcrest I
27	JPMCB	Harvest Park Centre	Bed Bath & Beyond	23,426	01/31/18	Old Navy	15,000	11/30/17
28	Barclays Bank PLC	North Macomb Medical Building	Silver Pine Out.	4,891	12/31/21	Harmony	4,383	11/30/23
29	Barclays Bank PLC	McKee Place Apartments
30	KeyBank	Garden Quarter Apartments
31	SMF II	Marriott Spring Hill Suites Vernal
32	Barclays Bank PLC	Phoenixville MOB II	Ruggiero Orthopaedic Assoc, PC	5,670	09/30/19	Pinnacle ENT	4,788	12/31/23
33	JPMCB	Huntington at Hidden Hills
34	Barclays Bank PLC	Cambridge Village Apartments
35	JPMCB	Northridge Park I
36	Barclays Bank PLC	Dick’s Sporting Goods - Freehold, NJ
37	JPMCB	Hampton Inn Midlothian
38	SMF II	Glengarry Park Apartments
39	JPMCB	United Heartland
40	SMF II	Southway Plaza	Douglas Wine & Spirits	15,000	05/01/17	Aarons Rental	7,000	06/30/17

A-1-38

ANNEX A-1

			3rd LARGEST TENANT(3)(22)(23)(24)			4th LARGEST TENANT(3)(22)(23)(24)
					Lease			Lease
Loan #	Seller(1)	Property Name	3rd Largest Tenant	Unit Size	Expiration	4th Largest Tenant	Unit Size	Expiration
41	Barclays Bank PLC	131 West Wilson Street	Balisle & Roberson, SC	7,841	08/31/18	Pellino & Mowris, SC	3,916	12/31/13
42	Barclays Bank PLC	Lancaster Cornwall Apartments
43	JPMCB	IPCC Dollar General/Family Dollar
43.01	JPMCB	Dollar General - 12628 County Road 59
43.02	JPMCB	Dollar General - 603 Wilson Avenue
43.03	JPMCB	Dollar General - 22 Kennon Road
43.04	JPMCB	Dollar General - 3836 Greenville Road
43.05	JPMCB	Family Dollar - 635 Main Street
43.06	JPMCB	Family Dollar - 601 South Main Street
43.07	JPMCB	Dollar General - 865 Thomas Road
43.08	JPMCB	Dollar General - 31723 Alabama Highway
43.09	JPMCB	Dollar General - 19919 Winnebago Road
43.10	JPMCB	Dollar General - 5474 169th Street
43.11	JPMCB	Family Dollar - 806 West 4th Street
44	SMF II	Wesley Chapel Square	Rent-A-Center	3,120	07/31/18	Comcast	2,880	08/31/16
45	Barclays Bank PLC	Bloomfield Crossings	Fox Grill	3,832	05/15/21	Lavida Massage	2,409	12/08/15
46	SMF II	Colinas del Bosque MHP
47	SMF II	Holiday Inn Express & Suites Woodland Hills
48	Barclays Bank PLC	Parkwoods Plaza	Family Dollar	11,118	09/30/22	Davita Dialysis Center	9,293	07/31/22
49	Barclays Bank PLC	Best Self Storage - Henderson, NV
50	Barclays Bank PLC	Rudman on the Park	Carhill Enterprises	5,857	03/31/16	AdFarm	5,050	02/28/16
51	JPMCB	Hampton Inn Mechanicsville
52	SMF II	South County Medical Plaza
53	Barclays Bank PLC	Walgreens - Riverside, CA
54	Barclays Bank PLC	Western Retail Portfolio
54.01	Barclays Bank PLC	Heritage Plaza	Thai Wave	1,326	10/31/23	Yoshida Family Dentistry	1,224	09/30/20
54.02	Barclays Bank PLC	Butte, MT Retail	The Frozen Moose	1,357	08/31/17	Cost Cutters	1,200	10/31/17
54.03	Barclays Bank PLC	Zumbrota, MN Retail
55	SMF II	South Shore Portfolio
55.01	SMF II	6938 South Jeffery Boulevard
55.02	SMF II	6838 South Jeffery Boulevard
55.03	SMF II	7601 South South Shore Drive
56	Barclays Bank PLC	Patchen Village	Taj India Restaurant	4,396	11/01/13	KY Dept/ for the Blind	3,988	06/30/16
57	Barclays Bank PLC	Rite Aid Rochester Portfolio
57.01	Barclays Bank PLC	Rite Aid - Henrietta
57.02	Barclays Bank PLC	Rite Aid - Rochester
58	Barclays Bank PLC	CVS - Carefree
59	SMF II	Rainbow Maule Plaza	Cavity Busters (Dentistry 4Kids)	2,549	10/01/18	Radio Shack	2,310	02/01/14
60	Barclays Bank PLC	Fountain Park Plaza and Sashabaw Plaza
60.01	Barclays Bank PLC	Fountain Park Plaza	Check Smart	1,900	12/31/16	Bigby Coffee	1,779	05/30/16
60.02	Barclays Bank PLC	Sashabaw Plaza	Subway	1,520	06/30/15	Pizzeria Dolce	1,333	05/31/16
61	KeyBank	Aguila Self Storage
62	SMF II	Victory Center	My Gym	2,515	10/31/17	China Ocean	1,680	04/30/19
63	SMF II	Buckhead Farm MHP
64	KeyBank	Walgreens - Bellflower, CA
65	Barclays Bank PLC	Commerce Park	Leo’s Coney Island	3,865	03/31/18	Fiesta Fajitas	3,330	11/15/15
66	Barclays Bank PLC	Brook Creek Apartments
67	Barclays Bank PLC	Walgreens - Norfolk
68	KeyBank	Gulf Breeze - Phase II

A-1-39

ANNEX A-1

			5th LARGEST TENANT(3)(22)(23)(24)
					Lease	Loan		Lockbox
Loan #	Seller(1)	Property Name	5th Largest Tenant	Unit Size	Expiration	Purpose(25)	Principal / Carveout Guarantor(26)	(Y/N)
1	JPMCB	Veritas Multifamily Portfolio				Refinance	Yat-Pang Au	Yes
1.01	JPMCB	400 Duboce Avenue
1.02	JPMCB	1801 Gough Street
1.03	JPMCB	601 O’Farrell Street
1.04	JPMCB	845 California Street
1.05	JPMCB	100 Broderick Street
1.06	JPMCB	676 Geary Street
1.07	JPMCB	2600 Van Ness Avenue
1.08	JPMCB	355 Fulton Street
1.09	JPMCB	655 Stockton Street
1.10	JPMCB	2363 Van Ness Avenue
1.11	JPMCB	1660 Bay Street
1.12	JPMCB	1520 Gough Street
1.13	JPMCB	621 Stockton Street
1.14	JPMCB	540 Leavenworth Street
1.15	JPMCB	840 California Street
1.16	JPMCB	1126 Bush Street
1.17	JPMCB	691 O’Farrell Street
1.18	JPMCB	925 Geary Street
1.19	JPMCB	2975 Van Ness Avenue
1.20	JPMCB	1320 Washington Street
1.21	JPMCB	1020 Post Street
1.22	JPMCB	1547 Clay Street
1.23	JPMCB	1840 Clay Street
1.24	JPMCB	106 Sanchez
1.25	JPMCB	755 O’Farrell Street
1.26	JPMCB	2038 Divisadero Street
1.27	JPMCB	1440 Sutter Street
1.28	JPMCB	1690 North Point Street
1.29	JPMCB	411 15th Avenue
1.30	JPMCB	1753 Mason Street
1.31	JPMCB	915 Pierce Street
1.32	JPMCB	50 Joice Street
1.33	JPMCB	1855 10th Avenue
1.34	JPMCB	124 Mason Street
1.35	JPMCB	1260 Broadway
1.36	JPMCB	340 Church Street
1.37	JPMCB	2500 Van Ness Avenue
1.38	JPMCB	520 Buchanan Street
1.39	JPMCB	449 O’Farrell Street
1.40	JPMCB	3715 California Street
1.41	JPMCB	325 9th Avenue
1.42	JPMCB	346 Leavenworth Street
1.43	JPMCB	1656 Leavenworth Street
1.44	JPMCB	3264-3274 Mission Street
1.45	JPMCB	500-506 Bartlett Street
2	JPMCB	Miracle Mile Shops	Cheeseburger Las Vegas	15,940	10/31/16	Refinance	Aby Rosen, Michael Fuchs, David Edelstein	Yes
3	JPMCB	1615 L Street	Haynes and Boone, LLP	23,326	03/31/14	Refinance	Bernard Spitzer	Yes
4	JPMCB	Hulen Mall	Deb	9,078	01/31/19	Refinance	GGP Limited Partnership	Yes
5	KeyBank	Briarcliff Office Portfolio				Refinance	Charles A. Garney et al.	Yes

A-1-40

ANNEX A-1

			5th LARGEST TENANT(3)(22)(23)(24)
					Lease	Loan		Lockbox
Loan #	Seller(1)	Property Name	5th Largest Tenant	Unit Size	Expiration	Purpose(25)	Principal / Carveout Guarantor(26)	(Y/N)
5.01	KeyBank	Hilltop at Briarcliff	FC Stone Group, Inc.	24,797	08/31/15
5.02	KeyBank	Briarcliff III	Rick Hann, CPA	1,887	08/30/13
5.03	KeyBank	Briarcliff I
5.04	KeyBank	Briarcliff II	Matt Tiefenbrunn	2,267	06/30/17
5.05	KeyBank	Canterbury Academy
6	SMF II	369 Lexington Avenue	Rottenberg Lipman Rich, P.C.	10,006	03/31/17	Refinance	Joseph Stavrach, Faraj Srour	Yes
7	JPMCB	Regency Park Apartments				Refinance	D. Richard Rothman	Yes
8	JPMCB	HPI - GSA Portfolio				Refinance	Abbestate Holding, Inc. et al.	Yes
8.01	JPMCB	SSA / HHS - Dallas
8.02	JPMCB	USDA Forest Service - Lakewood
8.03	JPMCB	USDA - Albuquerque
8.04	JPMCB	SSA - Los Angeles
9	SMF II	Marriott Portfolio				Acquisition	Frank Yuan, Jerome Yuan	Yes
9.01	SMF II	The Fullerton Marriott
9.02	SMF II	The Norcross Marriott
9.03	SMF II	The Southfield Marriott
10	SMF II	2 West 46th Street	Premium Office Suites Realty, LLC	4,296	06/30/24	Refinance	Joseph Stavrach, Faraj Srour	Yes
11	Barclays Bank PLC	National Hotel Portfolio II				Acquisition and Refinance	Lightstone Value Plus REIT II LP	Yes
11.01	Barclays Bank PLC	TownePlace Suites Metairie
11.02	Barclays Bank PLC	SpringHill Suites Peabody
11.03	Barclays Bank PLC	TownePlace Suites Little Rock
11.04	Barclays Bank PLC	TownePlace Suites Fayetteville/Springdale
12	KeyBank	MHPI Manufactured Housing Portfolio				Refinance	James W. Soboleski, Deborah Soboleski	Yes
12.01	KeyBank	Oak Lane
12.02	KeyBank	Chancellor Farms
12.03	KeyBank	Byrnes Mills
13	KeyBank	B/E Aerospace				Refinance	Mike Hubbard, Kirk Johnson	Yes
14	Barclays Bank PLC	Shelby West Manufactured Housing Community				Refinance	Dominic Moceri, Catherine M. Lombardo-Jaraczewski, Michael A. Chirco	Yes
15	JPMCB	Northwest Houston Industrial Portfolio				Acquisition	Akrea Master Holdco, LLC	Yes
15.01	JPMCB	Bammel Business Park	The Lincoln Electric Company	9,335	02/28/23
15.02	JPMCB	Legacy Park	Home Team Pest Defense	7,150	06/30/14
16	Barclays Bank PLC	Shelby Forest Manufactured Housing Community				Refinance	Dominic Moceri, Catherine M. Lombardo-Jaraczewski, Michael A. Chirco	Yes
17	JPMCB	Sheraton Madison				Refinance	Marcus Hotels, Inc.	Yes
18	Barclays Bank PLC	National Hotel Portfolio I				Acquisition	Lightstone Value Plus REIT LP	Yes
18.01	Barclays Bank PLC	Aloft - Rogers
18.02	Barclays Bank PLC	Holiday Inn Express - Auburn
18.03	Barclays Bank PLC	Fairfield Inn and Suites - Jonesboro
19	Barclays Bank PLC	Alameda Crossing	Tuesday Morning	7,500	01/31/16	Refinance	Jonathan M. Rayden	Yes
20	Barclays Bank PLC	North Park Plaza				Refinance	Jonathan M. Rayden	Yes
21	SMF II	Southfield Retail Portfolio				Refinance	Louis Meram, Anna Meram, Najib Meram, Hikman Attisha, Ramzy Kizy	Yes
21.01	SMF II	Greenfield Plaza	Lou’s Deli	3,463	12/31/16
21.02	SMF II	Sherwood Square	Escape Salon	1,950	02/28/17
22	Barclays Bank PLC	Bridgeport Center	Shapiro & Sutherland	4,785	10/31/18	Refinance	William Felton	Yes
23	JPMCB	Guardian Self Storage Pittsburgh				Refinance	Steven H. Cohen	Yes
23.01	JPMCB	Guardian Self Storage - Westminster
23.02	JPMCB	Guardian Self Storage - Pittsburgh
24	KeyBank	Lake Village of Rochester Hills				Acquisition	Ryan R. Duling, Andrew T. Warnock, John W. Adams	Yes
25	SMF II	K&F Portfolio				Refinance	Demetrios Frangias, Michael Kafantaris, Gus Kafantaris	Yes
25.01	SMF II	Turney Town Shopping Center	Lucky’s Internet	10,000	04/01/16
25.02	SMF II	Wedgewood Plaza	Dollar General Store	7,200	01/31/15
25.03	SMF II	Harvard Village Shopping Center	Barber	564	01/01/15
25.04	SMF II	Town Center Plaza	Round Schultz DDS	1,800	01/31/14
26	Barclays Bank PLC	Wingcrest I & II				Acquisition	William Felton	Yes
26.01	Barclays Bank PLC	Wingcrest II
26.02	Barclays Bank PLC	Wingcrest I
27	JPMCB	Harvest Park Centre	JoAnn’s Stores	15,000	01/31/23	Refinance	California State Teachers’ Retirement System	Yes
28	Barclays Bank PLC	North Macomb Medical Building	Kobold & Smith	3,999	09/30/16	Refinance	New Horizon Partners, LLC, Gary Roncelli, Tom Wickersham, David Roncelli	Yes
29	Barclays Bank PLC	McKee Place Apartments				Refinance	Mitchell E. Russell	Yes
30	KeyBank	Garden Quarter Apartments				Refinance	Jimm Nidlinger	Yes
31	SMF II	Marriott Spring Hill Suites Vernal				Refinance	Bingham Family Alaska, LLC	Yes
32	Barclays Bank PLC	Phoenixville MOB II	Phoenixville Breast Cancer Center	4,001	02/28/16	Refinance	Howard Ellis, Clarence Krantz, Douglas Compton, William Newsome	Yes
33	JPMCB	Huntington at Hidden Hills				Acquisition	Luis Delgado, Erwin Sredni	Yes
34	Barclays Bank PLC	Cambridge Village Apartments				Refinance	Chowdary Yalamanchili	Yes
35	JPMCB	Northridge Park I				Acquisition	Chris J. Renard, Mark B. Kanter	Yes
36	Barclays Bank PLC	Dick’s Sporting Goods - Freehold, NJ				Refinance	W.P. Carey Inc.	Yes
37	JPMCB	Hampton Inn Midlothian				Refinance	Pramod C. Amin	Yes
38	SMF II	Glengarry Park Apartments				Refinance	Roger J. Thornburg	No
39	JPMCB	United Heartland				Acquisition	Oak Street Real Estate Capital Fund II, LP	Yes
40	SMF II	Southway Plaza	Cardi’s Furniture	6,900	08/31/15	Acquisition	Joanne Lucas	Yes

A-1-41

ANNEX A-1

			5th LARGEST TENANT(3)(22)(23)(24)
					Lease	Loan		Lockbox
Loan #	Seller(1)	Property Name	5th Largest Tenant	Unit Size	Expiration	Purpose(25)	Principal / Carveout Guarantor(26)	(Y/N)
41	Barclays Bank PLC	131 West Wilson Street	Westminster Mint	3,695	08/31/17	Refinance	Gordan A. Rice, Gary Mohoney, Philip R. Coon, Stephen S. Coon	Yes
42	Barclays Bank PLC	Lancaster Cornwall Apartments				Refinance	Eric Conner, David Schaper	Yes
43	JPMCB	IPCC Dollar General/Family Dollar				Acquisition	Inland Private Capital Corporation	Yes
43.01	JPMCB	Dollar General - 12628 County Road 59
43.02	JPMCB	Dollar General - 603 Wilson Avenue
43.03	JPMCB	Dollar General - 22 Kennon Road
43.04	JPMCB	Dollar General - 3836 Greenville Road
43.05	JPMCB	Family Dollar - 635 Main Street
43.06	JPMCB	Family Dollar - 601 South Main Street
43.07	JPMCB	Dollar General - 865 Thomas Road
43.08	JPMCB	Dollar General - 31723 Alabama Highway
43.09	JPMCB	Dollar General - 19919 Winnebago Road
43.10	JPMCB	Dollar General - 5474 169th Street
43.11	JPMCB	Family Dollar - 806 West 4th Street
44	SMF II	Wesley Chapel Square	Simply Fashion Stores	2,800	12/31/17	Refinance	Michael G. Bisciotti	Yes
45	Barclays Bank PLC	Bloomfield Crossings	Bruegger’s Bagel	2,087	04/03/16	Refinance	Arkan F. Jonna	Yes
46	SMF II	Colinas del Bosque MHP				Refinance	Ronald Scott Jones, David Zulejkic	No
47	SMF II	Holiday Inn Express & Suites Woodland Hills				Refinance	Bhikhabhai A. Patel, Shardaben B. Patel	Yes
48	Barclays Bank PLC	Parkwoods Plaza	New Sahara	5,965	09/30/21	Refinance	Arkan F. Jonna	Yes
49	Barclays Bank PLC	Best Self Storage - Henderson, NV				Refinance	Glyn Davies, Linda S. Davies	Yes
50	Barclays Bank PLC	Rudman on the Park	M2	3,233	05/31/17	Refinance	Timothy McGowan, John J. Carroll	Yes
51	JPMCB	Hampton Inn Mechanicsville				Refinance	Pramod C. Amin	Yes
52	SMF II	South County Medical Plaza				Refinance	G. Drew Gibson, Jr.	Yes
53	Barclays Bank PLC	Walgreens - Riverside, CA				Refinance	Andrew Sun, John E. Young	Yes
54	Barclays Bank PLC	Western Retail Portfolio				Acquisition	Dale Ryan, Teresa Ryan	Yes
54.01	Barclays Bank PLC	Heritage Plaza	Sandwich Box	1,152	09/30/15
54.02	Barclays Bank PLC	Butte, MT Retail
54.03	Barclays Bank PLC	Zumbrota, MN Retail
55	SMF II	South Shore Portfolio				Refinance	Mark Loncar, Marco Loncar	No
55.01	SMF II	6938 South Jeffery Boulevard
55.02	SMF II	6838 South Jeffery Boulevard
55.03	SMF II	7601 South South Shore Drive
56	Barclays Bank PLC	Patchen Village	Lynagh’s Shamrock	3,910	11/30/16	Refinance	Mark Rubin	Yes
57	Barclays Bank PLC	Rite Aid Rochester Portfolio				Refinance	Melvin Schreiber, Alan B. Wolpert	Yes
57.01	Barclays Bank PLC	Rite Aid - Henrietta
57.02	Barclays Bank PLC	Rite Aid - Rochester
58	Barclays Bank PLC	CVS - Carefree				Refinance	Pamela K. Bonino, Joseph G. Bonino, et al.	Yes
59	SMF II	Rainbow Maule Plaza	Bright Eyes Optical (Clear Vision Eye Center)	1,750	11/01/16	Refinance	John White, Hirad Emadi, Saeid Mohtashmi	Yes
60	Barclays Bank PLC	Fountain Park Plaza and Sashabaw Plaza				Refinance	Arkan F. Jonna	Yes
60.01	Barclays Bank PLC	Fountain Park Plaza	Poye Florida Tanning	1,730	09/30/16
60.02	Barclays Bank PLC	Sashabaw Plaza	Active Health	1,333	05/31/15
61	KeyBank	Aguila Self Storage				Refinance	The Thomson Family Trust, Dated June 18, 1997, John C. Thomson	No
62	SMF II	Victory Center	GNC	1,600	12/31/17	Refinance	Stephen B. Swartz, Roland Guyot	Yes
63	SMF II	Buckhead Farm MHP				Refinance	Douglas E. Caton	Yes
64	KeyBank	Walgreens - Bellflower, CA				Refinance	Robert Frankel	Yes
65	Barclays Bank PLC	Commerce Park	7-Eleven	3,200	12/15/17	Refinance	Arkan F. Jonna	Yes
66	Barclays Bank PLC	Brook Creek Apartments				Refinance	Brian Stuart Harkness, Mary E. Harkness, Sara L. Harkness, et al.	Yes
67	Barclays Bank PLC	Walgreens - Norfolk				Refinance	Burl Lynn Hickerson	Yes
68	KeyBank	Gulf Breeze - Phase II				Refinance	K. Conly Chi, Brad Galinson, Jeff Lubow, Jarvan Shen	Yes

A-1-42

ANNEX A-1

								Total Debt	Total Debt
			Lockbox	Additional Debt	Additional Debt	Additional Debt	Additional Debt	Current	UW NCF
Loan #	Seller(1)	Property Name	Type(27)	Permitted (Y/N)	Exist (Y/N)(28)	Amount ($)	Type	Balance ($)	DSCR(29)
1	JPMCB	Veritas Multifamily Portfolio	Soft	No	Yes	112,500,000	$92,500,000 A-2 Note / $20,000,000 B-Note	231,500,000	1.32
1.01	JPMCB	400 Duboce Avenue
1.02	JPMCB	1801 Gough Street
1.03	JPMCB	601 O’Farrell Street
1.04	JPMCB	845 California Street
1.05	JPMCB	100 Broderick Street
1.06	JPMCB	676 Geary Street
1.07	JPMCB	2600 Van Ness Avenue
1.08	JPMCB	355 Fulton Street
1.09	JPMCB	655 Stockton Street
1.10	JPMCB	2363 Van Ness Avenue
1.11	JPMCB	1660 Bay Street
1.12	JPMCB	1520 Gough Street
1.13	JPMCB	621 Stockton Street
1.14	JPMCB	540 Leavenworth Street
1.15	JPMCB	840 California Street
1.16	JPMCB	1126 Bush Street
1.17	JPMCB	691 O’Farrell Street
1.18	JPMCB	925 Geary Street
1.19	JPMCB	2975 Van Ness Avenue
1.20	JPMCB	1320 Washington Street
1.21	JPMCB	1020 Post Street
1.22	JPMCB	1547 Clay Street
1.23	JPMCB	1840 Clay Street
1.24	JPMCB	106 Sanchez
1.25	JPMCB	755 O’Farrell Street
1.26	JPMCB	2038 Divisadero Street
1.27	JPMCB	1440 Sutter Street
1.28	JPMCB	1690 North Point Street
1.29	JPMCB	411 15th Avenue
1.30	JPMCB	1753 Mason Street
1.31	JPMCB	915 Pierce Street
1.32	JPMCB	50 Joice Street
1.33	JPMCB	1855 10th Avenue
1.34	JPMCB	124 Mason Street
1.35	JPMCB	1260 Broadway
1.36	JPMCB	340 Church Street
1.37	JPMCB	2500 Van Ness Avenue
1.38	JPMCB	520 Buchanan Street
1.39	JPMCB	449 O’Farrell Street
1.40	JPMCB	3715 California Street
1.41	JPMCB	325 9th Avenue
1.42	JPMCB	346 Leavenworth Street
1.43	JPMCB	1656 Leavenworth Street
1.44	JPMCB	3264-3274 Mission Street
1.45	JPMCB	500-506 Bartlett Street
2	JPMCB	Miracle Mile Shops	Hard	Yes	Yes	470,000,000	A-1 Note, A-2 Note, A-3 Note, A-4 Note / Permitted Mezzanine	580,000,000	1.24
3	JPMCB	1615 L Street	Hard	No	Yes	34,250,000	A-2 Note	134,250,000	1.54
4	JPMCB	Hulen Mall	CMA	Yes	Yes	40,000,000	A-2 Note / Permitted Mezzanine	130,000,000	1.61
5	KeyBank	Briarcliff Office Portfolio	CMA	No	No	NAP	NAP	NAP	NAP

A-1-43

ANNEX A-1

								Total Debt	Total Debt
			Lockbox	Additional Debt	Additional Debt	Additional Debt	Additional Debt	Current	UW NCF
Loan #	Seller(1)	Property Name	Type(27)	Permitted (Y/N)	Exist (Y/N)(28)	Amount ($)	Type	Balance ($)	DSCR(29)
5.01	KeyBank	Hilltop at Briarcliff
5.02	KeyBank	Briarcliff III
5.03	KeyBank	Briarcliff I
5.04	KeyBank	Briarcliff II
5.05	KeyBank	Canterbury Academy
6	SMF II	369 Lexington Avenue	Hard	No	Yes	18,450,000	Mezzanine Loan	61,500,000	0.93
7	JPMCB	Regency Park Apartments	Soft	No	Yes	5,000,000	Mezzanine Loan	47,000,000	1.07
8	JPMCB	HPI - GSA Portfolio	Hard	No	No	NAP	NAP	NAP	NAP
8.01	JPMCB	SSA / HHS - Dallas
8.02	JPMCB	USDA Forest Service - Lakewood
8.03	JPMCB	USDA - Albuquerque
8.04	JPMCB	SSA - Los Angeles
9	SMF II	Marriott Portfolio	CMA	No	No	NAP	NAP	NAP	NAP
9.01	SMF II	The Fullerton Marriott
9.02	SMF II	The Norcross Marriott
9.03	SMF II	The Southfield Marriott
10	SMF II	2 West 46th Street	Hard	No	Yes	13,050,000	Mezzanine Loan	43,500,000	0.93
11	Barclays Bank PLC	National Hotel Portfolio II	CMA	Yes	No	NAP	Permitted Mezzanine	NAP	NAP
11.01	Barclays Bank PLC	TownePlace Suites Metairie
11.02	Barclays Bank PLC	SpringHill Suites Peabody
11.03	Barclays Bank PLC	TownePlace Suites Little Rock
11.04	Barclays Bank PLC	TownePlace Suites Fayetteville/Springdale
12	KeyBank	MHPI Manufactured Housing Portfolio	CMA	No	Yes	3,000,000	Mezzanine Loan	24,000,000	1.13
12.01	KeyBank	Oak Lane
12.02	KeyBank	Chancellor Farms
12.03	KeyBank	Byrnes Mills
13	KeyBank	B/E Aerospace	CMA	No	No	NAP	NAP	NAP	NAP
14	Barclays Bank PLC	Shelby West Manufactured Housing Community	CMA	No	No	NAP	NAP	NAP	NAP
15	JPMCB	Northwest Houston Industrial Portfolio	Springing	Yes	No	NAP	Permitted Mezzanine	NAP	NAP
15.01	JPMCB	Bammel Business Park
15.02	JPMCB	Legacy Park
16	Barclays Bank PLC	Shelby Forest Manufactured Housing Community	CMA	No	No	NAP	NAP	NAP	NAP
17	JPMCB	Sheraton Madison	CMA	No	No	NAP	NAP	NAP	NAP
18	Barclays Bank PLC	National Hotel Portfolio I	CMA	Yes	No	NAP	Permitted Mezzanine	NAP	NAP
18.01	Barclays Bank PLC	Aloft - Rogers
18.02	Barclays Bank PLC	Holiday Inn Express - Auburn
18.03	Barclays Bank PLC	Fairfield Inn and Suites - Jonesboro
19	Barclays Bank PLC	Alameda Crossing	CMA	No	No	NAP	NAP	NAP	NAP
20	Barclays Bank PLC	North Park Plaza	CMA	No	No	NAP	NAP	NAP	NAP
21	SMF II	Southfield Retail Portfolio	Hard	No	No	NAP	NAP	NAP	NAP
21.01	SMF II	Greenfield Plaza
21.02	SMF II	Sherwood Square
22	Barclays Bank PLC	Bridgeport Center	Springing	No	No	NAP	NAP	NAP	NAP
23	JPMCB	Guardian Self Storage Pittsburgh	Springing	No	No	NAP	NAP	NAP	NAP
23.01	JPMCB	Guardian Self Storage - Westminster
23.02	JPMCB	Guardian Self Storage - Pittsburgh
24	KeyBank	Lake Village of Rochester Hills	Springing	Yes	No	NAP	NAP	NAP	NAP
25	SMF II	K&F Portfolio	CMA	No	No	NAP	NAP	NAP	NAP
25.01	SMF II	Turney Town Shopping Center
25.02	SMF II	Wedgewood Plaza
25.03	SMF II	Harvard Village Shopping Center
25.04	SMF II	Town Center Plaza
26	Barclays Bank PLC	Wingcrest I & II	Springing	No	No	NAP	NAP	NAP	NAP
26.01	Barclays Bank PLC	Wingcrest II
26.02	Barclays Bank PLC	Wingcrest I
27	JPMCB	Harvest Park Centre	CMA	No	No	NAP	NAP	NAP	NAP
28	Barclays Bank PLC	North Macomb Medical Building	CMA	No	No	NAP	NAP	NAP	NAP
29	Barclays Bank PLC	McKee Place Apartments	Springing	No	No	NAP	NAP	NAP	NAP
30	KeyBank	Garden Quarter Apartments	CMA	No	No	NAP	NAP	NAP	NAP
31	SMF II	Marriott Spring Hill Suites Vernal	CMA	No	No	NAP	NAP	NAP	NAP
32	Barclays Bank PLC	Phoenixville MOB II	CMA	No	No	NAP	NAP	NAP	NAP
33	JPMCB	Huntington at Hidden Hills	Springing	No	No	NAP	NAP	NAP	NAP
34	Barclays Bank PLC	Cambridge Village Apartments	CMA	No	No	NAP	NAP	NAP	NAP
35	JPMCB	Northridge Park I	Springing	No	No	NAP	NAP	NAP	NAP
36	Barclays Bank PLC	Dick’s Sporting Goods - Freehold, NJ	Hard	No	No	NAP	NAP	NAP	NAP
37	JPMCB	Hampton Inn Midlothian	CMA	No	No	NAP	NAP	NAP	NAP
38	SMF II	Glengarry Park Apartments	NAP	No	No	NAP	NAP	NAP	NAP
39	JPMCB	United Heartland	CMA	No	No	NAP	NAP	NAP	NAP
40	SMF II	Southway Plaza	Hard	No	No	NAP	NAP	NAP	NAP

A-1-44

ANNEX A-1

								Total Debt	Total Debt
			Lockbox	Additional Debt	Additional Debt	Additional Debt	Additional Debt	Current	UW NCF
Loan #	Seller(1)	Property Name	Type(27)	Permitted (Y/N)	Exist (Y/N)(28)	Amount ($)	Type	Balance ($)	DSCR(29)
41	Barclays Bank PLC	131 West Wilson Street	CMA	No	No	NAP	NAP	NAP	NAP
42	Barclays Bank PLC	Lancaster Cornwall Apartments	Springing	No	No	NAP	NAP	NAP	NAP
43	JPMCB	IPCC Dollar General/Family Dollar	Springing	No	No	NAP	NAP	NAP	NAP
43.01	JPMCB	Dollar General - 12628 County Road 59
43.02	JPMCB	Dollar General - 603 Wilson Avenue
43.03	JPMCB	Dollar General - 22 Kennon Road
43.04	JPMCB	Dollar General - 3836 Greenville Road
43.05	JPMCB	Family Dollar - 635 Main Street
43.06	JPMCB	Family Dollar - 601 South Main Street
43.07	JPMCB	Dollar General - 865 Thomas Road
43.08	JPMCB	Dollar General - 31723 Alabama Highway
43.09	JPMCB	Dollar General - 19919 Winnebago Road
43.10	JPMCB	Dollar General - 5474 169th Street
43.11	JPMCB	Family Dollar - 806 West 4th Street
44	SMF II	Wesley Chapel Square	Springing	No	No	NAP	NAP	NAP	NAP
45	Barclays Bank PLC	Bloomfield Crossings	Springing	No	No	NAP	NAP	NAP	NAP
46	SMF II	Colinas del Bosque MHP	NAP	No	No	NAP	NAP	NAP	NAP
47	SMF II	Holiday Inn Express & Suites Woodland Hills	CMA	No	No	NAP	NAP	NAP	NAP
48	Barclays Bank PLC	Parkwoods Plaza	Springing	No	No	NAP	NAP	NAP	NAP
49	Barclays Bank PLC	Best Self Storage - Henderson, NV	CMA	No	No	NAP	NAP	NAP	NAP
50	Barclays Bank PLC	Rudman on the Park	CMA	No	No	NAP	NAP	NAP	NAP
51	JPMCB	Hampton Inn Mechanicsville	CMA	No	No	NAP	NAP	NAP	NAP
52	SMF II	South County Medical Plaza	Springing	No	No	NAP	NAP	NAP	NAP
53	Barclays Bank PLC	Walgreens - Riverside, CA	CMA	No	No	NAP	NAP	NAP	NAP
54	Barclays Bank PLC	Western Retail Portfolio	CMA	No	No	NAP	NAP	NAP	NAP
54.01	Barclays Bank PLC	Heritage Plaza
54.02	Barclays Bank PLC	Butte, MT Retail
54.03	Barclays Bank PLC	Zumbrota, MN Retail
55	SMF II	South Shore Portfolio	NAP	No	No	NAP	NAP	NAP	NAP
55.01	SMF II	6938 South Jeffery Boulevard
55.02	SMF II	6838 South Jeffery Boulevard
55.03	SMF II	7601 South South Shore Drive
56	Barclays Bank PLC	Patchen Village	CMA	No	No	NAP	NAP	NAP	NAP
57	Barclays Bank PLC	Rite Aid Rochester Portfolio	Hard	No	No	NAP	NAP	NAP	NAP
57.01	Barclays Bank PLC	Rite Aid - Henrietta
57.02	Barclays Bank PLC	Rite Aid - Rochester
58	Barclays Bank PLC	CVS - Carefree	CMA	No	No	NAP	NAP	NAP	NAP
59	SMF II	Rainbow Maule Plaza	CMA	No	No	NAP	NAP	NAP	NAP
60	Barclays Bank PLC	Fountain Park Plaza and Sashabaw Plaza	Springing	No	No	NAP	NAP	NAP	NAP
60.01	Barclays Bank PLC	Fountain Park Plaza
60.02	Barclays Bank PLC	Sashabaw Plaza
61	KeyBank	Aguila Self Storage	NAP	No	No	NAP	NAP	NAP	NAP
62	SMF II	Victory Center	CMA	No	No	NAP	NAP	NAP	NAP
63	SMF II	Buckhead Farm MHP	Springing	Yes	No	NAP	Permitted Mezzanine	NAP	NAP
64	KeyBank	Walgreens - Bellflower, CA	Springing	No	No	NAP	NAP	NAP	NAP
65	Barclays Bank PLC	Commerce Park	Springing	No	No	NAP	NAP	NAP	NAP
66	Barclays Bank PLC	Brook Creek Apartments	Springing	No	No	NAP	NAP	NAP	NAP
67	Barclays Bank PLC	Walgreens - Norfolk	CMA	No	No	NAP	NAP	NAP	NAP
68	KeyBank	Gulf Breeze - Phase II	CMA	No	No	NAP	NAP	NAP	NAP

A-1-45

ANNEX A-1

HOTEL OPERATING STATISTICS

Total Debt

Total Debt

UW NOI

2010

2010

2010

2011

2011

2011

2012

2012

2012

Loan #

Seller(1)

Property Name

Current LTV %(29)

Debt Yield %(29)

Occupancy %

ADR ($)

RevPAR ($)

Occupancy %

ADR ($)

RevPAR ($)

Occupancy %

ADR ($)

RevPAR ($)

1

JPMCB

Veritas Multifamily Portfolio

72.8%

7.7%

1.01

JPMCB

400 Duboce Avenue

1.02

JPMCB

1801 Gough Street

1.03

JPMCB

601 O’Farrell Street

1.04

JPMCB

845 California Street

1.05

JPMCB

100 Broderick Street

1.06

JPMCB

676 Geary Street

1.07

JPMCB

2600 Van Ness Avenue

1.08

JPMCB

355 Fulton Street

1.09

JPMCB

655 Stockton Street

1.10

JPMCB

2363 Van Ness Avenue

1.11

JPMCB

1660 Bay Street

1.12

JPMCB

1520 Gough Street

1.13

JPMCB

621 Stockton Street

1.14

JPMCB

540 Leavenworth Street

1.15

JPMCB

840 California Street

1.16

JPMCB

1126 Bush Street

1.17

JPMCB

691 O’Farrell Street

1.18

JPMCB

925 Geary Street

1.19

JPMCB

2975 Van Ness Avenue

1.20

JPMCB

1320 Washington Street

1.21

JPMCB

1020 Post Street

1.22

JPMCB

1547 Clay Street

1.23

JPMCB

1840 Clay Street

1.24

JPMCB

106 Sanchez

1.25

JPMCB

755 O’Farrell Street

1.26

JPMCB

2038 Divisadero Street

1.27

JPMCB

1440 Sutter Street

1.28

JPMCB

1690 North Point Street

1.29

JPMCB

411 15th Avenue

1.30

JPMCB

1753 Mason Street

1.31

JPMCB

915 Pierce Street

1.32

JPMCB

50 Joice Street

1.33

JPMCB

1855 10th Avenue

1.34

JPMCB

124 Mason Street

1.35

JPMCB

1260 Broadway

1.36

JPMCB

340 Church Street

1.37

JPMCB

2500 Van Ness Avenue

1.38

JPMCB

520 Buchanan Street

1.39

JPMCB

449 O’Farrell Street

1.40

JPMCB

3715 California Street

1.41

JPMCB

325 9th Avenue

1.42

JPMCB

346 Leavenworth Street

1.43

JPMCB

1656 Leavenworth Street

1.44

JPMCB

3264-3274 Mission Street

1.45

JPMCB

500-506 Bartlett Street

2

JPMCB

Miracle Mile Shops

62.7%

8.4%

3

JPMCB

1615 L Street

63.0%

8.1%

4

JPMCB

Hulen Mall

69.5%

10.2%

5

KeyBank

Briarcliff Office Portfolio

NAP

NAP

A-1-46

ANNEX A-1

					HOTEL OPERATING STATISTICS
				Total Debt
			Total Debt	UW NOI	2010	2010	2010	2011	2011	2011	2012	2012	2012
Loan #	Seller(1)	Property Name	Current LTV %(29)	Debt Yield %(29)	Occupancy %	ADR ($)	RevPAR ($)	Occupancy %	ADR ($)	RevPAR ($)	Occupancy %	ADR ($)	RevPAR ($)
5.01	KeyBank	Hilltop at Briarcliff
5.02	KeyBank	Briarcliff III
5.03	KeyBank	Briarcliff I
5.04	KeyBank	Briarcliff II
5.05	KeyBank	Canterbury Academy
6	SMF II	369 Lexington Avenue	76.4%	7.6%
7	JPMCB	Regency Park Apartments	73.9%	7.3%
8	JPMCB	HPI - GSA Portfolio	NAP	NAP
8.01	JPMCB	SSA / HHS - Dallas
8.02	JPMCB	USDA Forest Service - Lakewood
8.03	JPMCB	USDA - Albuquerque
8.04	JPMCB	SSA - Los Angeles
9	SMF II	Marriott Portfolio	NAP	NAP	71.1%	93.35	66.34	74.7%	93.41	69.78	75.7%	96.45	73.05
9.01	SMF II	The Fullerton Marriott			67.1%	110.76	74.37	73.9%	106.95	79.00	78.6%	107.07	84.18
9.02	SMF II	The Norcross Marriott			82.4%	82.15	67.66	78.6%	86.35	67.90	78.2%	88.90	69.51
9.03	SMF II	The Southfield Marriott			63.8%	89.38	57.03	71.7%	87.16	62.45	70.5%	92.90	65.48
10	SMF II	2 West 46th Street	76.4%	7.6%
11	Barclays Bank PLC	National Hotel Portfolio II	NAP	NAP				64.5%	89.55	57.74	66.7%	95.62	63.75
11.01	Barclays Bank PLC	TownePlace Suites Metairie						68.6%	100.13	68.66	79.4%	105.22	83.54
11.02	Barclays Bank PLC	SpringHill Suites Peabody						61.8%	98.06	60.57	64.4%	102.14	65.74
11.03	Barclays Bank PLC	TownePlace Suites Little Rock						70.7%	78.46	55.48	63.8%	83.18	53.08
11.04	Barclays Bank PLC	TownePlace Suites Fayetteville/Springdale						57.8%	70.71	40.86	56.5%	78.25	44.20
12	KeyBank	MHPI Manufactured Housing Portfolio	85.1%	8.3%
12.01	KeyBank	Oak Lane
12.02	KeyBank	Chancellor Farms
12.03	KeyBank	Byrnes Mills
13	KeyBank	B/E Aerospace	NAP	NAP
14	Barclays Bank PLC	Shelby West Manufactured Housing Community	NAP	NAP
15	JPMCB	Northwest Houston Industrial Portfolio	NAP	NAP
15.01	JPMCB	Bammel Business Park
15.02	JPMCB	Legacy Park
16	Barclays Bank PLC	Shelby Forest Manufactured Housing Community	NAP	NAP
17	JPMCB	Sheraton Madison	NAP	NAP	69.6%	89.10	62.01	76.6%	90.04	68.97	77.4%	96.27	74.50
18	Barclays Bank PLC	National Hotel Portfolio I	NAP	NAP				61.0%	96.75	59.02	65.2%	99.40	64.84
18.01	Barclays Bank PLC	Aloft - Rogers						56.1%	109.14	61.23	63.2%	107.23	61.23
18.02	Barclays Bank PLC	Holiday Inn Express - Auburn						65.4%	98.18	64.12	69.0%	103.41	64.12
18.03	Barclays Bank PLC	Fairfield Inn and Suites - Jonesboro						64.4%	78.50	50.53	64.7%	83.44	50.53
19	Barclays Bank PLC	Alameda Crossing	NAP	NAP
20	Barclays Bank PLC	North Park Plaza	NAP	NAP
21	SMF II	Southfield Retail Portfolio	NAP	NAP
21.01	SMF II	Greenfield Plaza
21.02	SMF II	Sherwood Square
22	Barclays Bank PLC	Bridgeport Center	NAP	NAP
23	JPMCB	Guardian Self Storage Pittsburgh	NAP	NAP
23.01	JPMCB	Guardian Self Storage - Westminster
23.02	JPMCB	Guardian Self Storage - Pittsburgh
24	KeyBank	Lake Village of Rochester Hills	NAP	NAP
25	SMF II	K&F Portfolio	NAP	NAP
25.01	SMF II	Turney Town Shopping Center
25.02	SMF II	Wedgewood Plaza
25.03	SMF II	Harvard Village Shopping Center
25.04	SMF II	Town Center Plaza
26	Barclays Bank PLC	Wingcrest I & II	NAP	NAP
26.01	Barclays Bank PLC	Wingcrest II
26.02	Barclays Bank PLC	Wingcrest I
27	JPMCB	Harvest Park Centre	NAP	NAP
28	Barclays Bank PLC	North Macomb Medical Building	NAP	NAP
29	Barclays Bank PLC	McKee Place Apartments	NAP	NAP
30	KeyBank	Garden Quarter Apartments	NAP	NAP
31	SMF II	Marriott Spring Hill Suites Vernal	NAP	NAP	56.5%	109.23	61.76	75.0%	113.06	84.78	81.5%	132.22	107.73
32	Barclays Bank PLC	Phoenixville MOB II	NAP	NAP
33	JPMCB	Huntington at Hidden Hills	NAP	NAP
34	Barclays Bank PLC	Cambridge Village Apartments	NAP	NAP
35	JPMCB	Northridge Park I	NAP	NAP
36	Barclays Bank PLC	Dick’s Sporting Goods - Freehold, NJ	NAP	NAP
37	JPMCB	Hampton Inn Midlothian	NAP	NAP	65.9%	97.38	64.20	71.0%	97.35	69.15	72.1%	99.57	71.77
38	SMF II	Glengarry Park Apartments	NAP	NAP
39	JPMCB	United Heartland	NAP	NAP
40	SMF II	Southway Plaza	NAP	NAP

A-1-47

ANNEX A-1

HOTEL OPERATING STATISTICS

Total Debt

Total Debt

UW NOI

2010

2010

2010

2011

2011

2011

2012

2012

2012

Loan #

Seller(1)

Property Name

Current LTV %(29)

Debt Yield %(29)

Occupancy %

ADR ($)

RevPAR ($)

Occupancy %

ADR ($)

RevPAR ($)

Occupancy %

ADR ($)

RevPAR ($)

41

Barclays Bank PLC

131 West Wilson Street

NAP

NAP

42

Barclays Bank PLC

Lancaster Cornwall Apartments

NAP

NAP

43

JPMCB

IPCC Dollar General/Family Dollar

NAP

NAP

43.01

JPMCB

Dollar General - 12628 County Road 59

43.02

JPMCB

Dollar General - 603 Wilson Avenue

43.03

JPMCB

Dollar General - 22 Kennon Road

43.04

JPMCB

Dollar General - 3836 Greenville Road

43.05

JPMCB

Family Dollar - 635 Main Street

43.06

JPMCB

Family Dollar - 601 South Main Street

43.07

JPMCB

Dollar General - 865 Thomas Road

43.08

JPMCB

Dollar General - 31723 Alabama Highway

43.09

JPMCB

Dollar General - 19919 Winnebago Road

43.10

JPMCB

Dollar General - 5474 169th Street

43.11

JPMCB

Family Dollar - 806 West 4th Street

44

SMF II

Wesley Chapel Square

NAP

NAP

45

Barclays Bank PLC

Bloomfield Crossings

NAP

NAP

46

SMF II

Colinas del Bosque MHP

NAP

NAP

47

SMF II

Holiday Inn Express & Suites Woodland Hills

NAP

NAP

45.1%

93.93

42.41

63.2%

97.42

61.54

76.3%

108.68

82.95

48

Barclays Bank PLC

Parkwoods Plaza

NAP

NAP

49

Barclays Bank PLC

Best Self Storage - Henderson, NV

NAP

NAP

50

Barclays Bank PLC

Rudman on the Park

NAP

NAP

51

JPMCB

Hampton Inn Mechanicsville

NAP

NAP

61.5%

89.15

54.82

59.4%

91.67

54.46

60.4%

97.31

58.80

52

SMF II

South County Medical Plaza

NAP

NAP

53

Barclays Bank PLC

Walgreens - Riverside, CA

NAP

NAP

54

Barclays Bank PLC

Western Retail Portfolio

NAP

NAP

54.01

Barclays Bank PLC

Heritage Plaza

54.02

Barclays Bank PLC

Butte, MT Retail

54.03

Barclays Bank PLC

Zumbrota, MN Retail

55

SMF II

South Shore Portfolio

NAP

NAP

55.01

SMF II

6938 South Jeffery Boulevard

55.02

SMF II

6838 South Jeffery Boulevard

55.03

SMF II

7601 South South Shore Drive

56

Barclays Bank PLC

Patchen Village

NAP

NAP

57

Barclays Bank PLC

Rite Aid Rochester Portfolio

NAP

NAP

57.01

Barclays Bank PLC

Rite Aid - Henrietta

57.02

Barclays Bank PLC

Rite Aid - Rochester

58

Barclays Bank PLC

CVS - Carefree

NAP

NAP

59

SMF II

Rainbow Maule Plaza

NAP

NAP

60

Barclays Bank PLC

Fountain Park Plaza and Sashabaw Plaza

NAP

NAP

60.01

Barclays Bank PLC

Fountain Park Plaza

60.02

Barclays Bank PLC

Sashabaw Plaza

61

KeyBank

Aguila Self Storage

NAP

NAP

62

SMF II

Victory Center

NAP

NAP

63

SMF II

Buckhead Farm MHP

NAP

NAP

64

KeyBank

Walgreens - Bellflower, CA

NAP

NAP

65

Barclays Bank PLC

Commerce Park

NAP

NAP

66

Barclays Bank PLC

Brook Creek Apartments

NAP

NAP

67

Barclays Bank PLC

Walgreens - Norfolk

NAP

NAP

68

KeyBank

Gulf Breeze - Phase II

NAP

NAP

A-1-48

ANNEX A-1

			HOTEL OPERATING STATISTICS
			Most Recent	Most Recent	Most Recent	UW	UW	UW
Loan #	Seller(1)	Property Name	Occupancy %	ADR ($)	RevPAR ($)	Occupancy %	ADR ($)	RevPAR ($)	Loan #
1	JPMCB	Veritas Multifamily Portfolio							1
1.01	JPMCB	400 Duboce Avenue							1.01
1.02	JPMCB	1801 Gough Street							1.02
1.03	JPMCB	601 O’Farrell Street							1.03
1.04	JPMCB	845 California Street							1.04
1.05	JPMCB	100 Broderick Street							1.05
1.06	JPMCB	676 Geary Street							1.06
1.07	JPMCB	2600 Van Ness Avenue							1.07
1.08	JPMCB	355 Fulton Street							1.08
1.09	JPMCB	655 Stockton Street							1.09
1.10	JPMCB	2363 Van Ness Avenue							1.10
1.11	JPMCB	1660 Bay Street							1.11
1.12	JPMCB	1520 Gough Street							1.12
1.13	JPMCB	621 Stockton Street							1.13
1.14	JPMCB	540 Leavenworth Street							1.14
1.15	JPMCB	840 California Street							1.15
1.16	JPMCB	1126 Bush Street							1.16
1.17	JPMCB	691 O’Farrell Street							1.17
1.18	JPMCB	925 Geary Street							1.18
1.19	JPMCB	2975 Van Ness Avenue							1.19
1.20	JPMCB	1320 Washington Street							1.20
1.21	JPMCB	1020 Post Street							1.21
1.22	JPMCB	1547 Clay Street							1.22
1.23	JPMCB	1840 Clay Street							1.23
1.24	JPMCB	106 Sanchez							1.24
1.25	JPMCB	755 O’Farrell Street							1.25
1.26	JPMCB	2038 Divisadero Street							1.26
1.27	JPMCB	1440 Sutter Street							1.27
1.28	JPMCB	1690 North Point Street							1.28
1.29	JPMCB	411 15th Avenue							1.29
1.30	JPMCB	1753 Mason Street							1.30
1.31	JPMCB	915 Pierce Street							1.31
1.32	JPMCB	50 Joice Street							1.32
1.33	JPMCB	1855 10th Avenue							1.33
1.34	JPMCB	124 Mason Street							1.34
1.35	JPMCB	1260 Broadway							1.35
1.36	JPMCB	340 Church Street							1.36
1.37	JPMCB	2500 Van Ness Avenue							1.37
1.38	JPMCB	520 Buchanan Street							1.38
1.39	JPMCB	449 O’Farrell Street							1.39
1.40	JPMCB	3715 California Street							1.40
1.41	JPMCB	325 9th Avenue							1.41
1.42	JPMCB	346 Leavenworth Street							1.42
1.43	JPMCB	1656 Leavenworth Street							1.43
1.44	JPMCB	3264-3274 Mission Street							1.44
1.45	JPMCB	500-506 Bartlett Street							1.45
2	JPMCB	Miracle Mile Shops							2
3	JPMCB	1615 L Street							3
4	JPMCB	Hulen Mall							4
5	KeyBank	Briarcliff Office Portfolio							5

A-1-49

ANNEX A-1

			HOTEL OPERATING STATISTICS
			Most Recent	Most Recent	Most Recent	UW	UW	UW
Loan #	Seller(1)	Property Name	Occupancy %	ADR ($)	RevPAR ($)	Occupancy %	ADR ($)	RevPAR ($)	Loan #
5.01	KeyBank	Hilltop at Briarcliff							5.01
5.02	KeyBank	Briarcliff III							5.02
5.03	KeyBank	Briarcliff I							5.03
5.04	KeyBank	Briarcliff II							5.04
5.05	KeyBank	Canterbury Academy							5.05
6	SMF II	369 Lexington Avenue							6
7	JPMCB	Regency Park Apartments							7
8	JPMCB	HPI - GSA Portfolio							8
8.01	JPMCB	SSA / HHS - Dallas							8.01
8.02	JPMCB	USDA Forest Service - Lakewood							8.02
8.03	JPMCB	USDA - Albuquerque							8.03
8.04	JPMCB	SSA - Los Angeles							8.04
9	SMF II	Marriott Portfolio	76.8%	99.08	76.07	76.8%	97.57	74.91	9
9.01	SMF II	The Fullerton Marriott	82.9%	105.22	87.19	75.0%	116.26	87.19	9.01
9.02	SMF II	The Norcross Marriott	79.3%	91.36	72.46	79.3%	91.36	72.46	9.02
9.03	SMF II	The Southfield Marriott	68.2%	100.51	68.56	68.2%	100.51	68.56	9.03
10	SMF II	2 West 46th Street							10
11	Barclays Bank PLC	National Hotel Portfolio II	66.1%	96.93	64.10	65.7%	96.92	63.71	11
11.01	Barclays Bank PLC	TownePlace Suites Metairie	79.3%	109.24	86.60	78.0%	109.24	85.21	11.01
11.02	Barclays Bank PLC	SpringHill Suites Peabody	59.9%	102.60	61.47	59.9%	102.60	61.47	11.02
11.03	Barclays Bank PLC	TownePlace Suites Little Rock	64.1%	85.40	54.78	64.1%	85.40	54.78	11.03
11.04	Barclays Bank PLC	TownePlace Suites Fayetteville/Springdale	61.2%	77.89	47.66	61.2%	77.89	47.66	11.04
12	KeyBank	MHPI Manufactured Housing Portfolio							12
12.01	KeyBank	Oak Lane							12.01
12.02	KeyBank	Chancellor Farms							12.02
12.03	KeyBank	Byrnes Mills							12.03
13	KeyBank	B/E Aerospace							13
14	Barclays Bank PLC	Shelby West Manufactured Housing Community							14
15	JPMCB	Northwest Houston Industrial Portfolio							15
15.01	JPMCB	Bammel Business Park							15.01
15.02	JPMCB	Legacy Park							15.02
16	Barclays Bank PLC	Shelby Forest Manufactured Housing Community							16
17	JPMCB	Sheraton Madison	78.9%	96.98	76.49	78.9%	96.98	76.49	17
18	Barclays Bank PLC	National Hotel Portfolio I	66.6%	98.39	65.53	66.2%	98.85	65.40	18
18.01	Barclays Bank PLC	Aloft - Rogers	65.6%	105.13	68.97	65.6%	105.13	68.97	18.01
18.02	Barclays Bank PLC	Holiday Inn Express - Auburn	68.5%	104.24	70.20	66.9%	104.24	69.74	18.02
18.03	Barclays Bank PLC	Fairfield Inn and Suites - Jonesboro	66.3%	83.75	55.52	66.3%	83.75	55.52	18.03
19	Barclays Bank PLC	Alameda Crossing							19
20	Barclays Bank PLC	North Park Plaza							20
21	SMF II	Southfield Retail Portfolio							21
21.01	SMF II	Greenfield Plaza							21.01
21.02	SMF II	Sherwood Square							21.02
22	Barclays Bank PLC	Bridgeport Center							22
23	JPMCB	Guardian Self Storage Pittsburgh							23
23.01	JPMCB	Guardian Self Storage - Westminster							23.01
23.02	JPMCB	Guardian Self Storage - Pittsburgh							23.02
24	KeyBank	Lake Village of Rochester Hills							24
25	SMF II	K&F Portfolio							25
25.01	SMF II	Turney Town Shopping Center							25.01
25.02	SMF II	Wedgewood Plaza							25.02
25.03	SMF II	Harvard Village Shopping Center							25.03
25.04	SMF II	Town Center Plaza							25.04
26	Barclays Bank PLC	Wingcrest I & II							26
26.01	Barclays Bank PLC	Wingcrest II							26.01
26.02	Barclays Bank PLC	Wingcrest I							26.02
27	JPMCB	Harvest Park Centre							27
28	Barclays Bank PLC	North Macomb Medical Building							28
29	Barclays Bank PLC	McKee Place Apartments							29
30	KeyBank	Garden Quarter Apartments							30
31	SMF II	Marriott Spring Hill Suites Vernal	74.3%	134.31	99.75	74.3%	134.31	99.75	31
32	Barclays Bank PLC	Phoenixville MOB II							32
33	JPMCB	Huntington at Hidden Hills							33
34	Barclays Bank PLC	Cambridge Village Apartments							34
35	JPMCB	Northridge Park I							35
36	Barclays Bank PLC	Dick’s Sporting Goods - Freehold, NJ							36
37	JPMCB	Hampton Inn Midlothian	72.3%	103.03	74.52	72.3%	103.03	74.52	37
38	SMF II	Glengarry Park Apartments							38
39	JPMCB	United Heartland							39
40	SMF II	Southway Plaza							40

A-1-50

ANNEX A-1

			HOTEL OPERATING STATISTICS
			Most Recent	Most Recent	Most Recent	UW	UW	UW
Loan #	Seller(1)	Property Name	Occupancy %	ADR ($)	RevPAR ($)	Occupancy %	ADR ($)	RevPAR ($)	Loan #
41	Barclays Bank PLC	131 West Wilson Street							41
42	Barclays Bank PLC	Lancaster Cornwall Apartments							42
43	JPMCB	IPCC Dollar General/Family Dollar							43
43.01	JPMCB	Dollar General - 12628 County Road 59							43.01
43.02	JPMCB	Dollar General - 603 Wilson Avenue							43.02
43.03	JPMCB	Dollar General - 22 Kennon Road							43.03
43.04	JPMCB	Dollar General - 3836 Greenville Road							43.04
43.05	JPMCB	Family Dollar - 635 Main Street							43.05
43.06	JPMCB	Family Dollar - 601 South Main Street							43.06
43.07	JPMCB	Dollar General - 865 Thomas Road							43.07
43.08	JPMCB	Dollar General - 31723 Alabama Highway							43.08
43.09	JPMCB	Dollar General - 19919 Winnebago Road							43.09
43.10	JPMCB	Dollar General - 5474 169th Street							43.10
43.11	JPMCB	Family Dollar - 806 West 4th Street							43.11
44	SMF II	Wesley Chapel Square							44
45	Barclays Bank PLC	Bloomfield Crossings							45
46	SMF II	Colinas del Bosque MHP							46
47	SMF II	Holiday Inn Express & Suites Woodland Hills	76.8%	111.07	85.31	76.6%	111.07	85.06	47
48	Barclays Bank PLC	Parkwoods Plaza							48
49	Barclays Bank PLC	Best Self Storage - Henderson, NV							49
50	Barclays Bank PLC	Rudman on the Park							50
51	JPMCB	Hampton Inn Mechanicsville	60.6%	98.55	59.73	60.6%	98.55	59.73	51
52	SMF II	South County Medical Plaza							52
53	Barclays Bank PLC	Walgreens - Riverside, CA							53
54	Barclays Bank PLC	Western Retail Portfolio							54
54.01	Barclays Bank PLC	Heritage Plaza							54.01
54.02	Barclays Bank PLC	Butte, MT Retail							54.02
54.03	Barclays Bank PLC	Zumbrota, MN Retail							54.03
55	SMF II	South Shore Portfolio							55
55.01	SMF II	6938 South Jeffery Boulevard							55.01
55.02	SMF II	6838 South Jeffery Boulevard							55.02
55.03	SMF II	7601 South South Shore Drive							55.03
56	Barclays Bank PLC	Patchen Village							56
57	Barclays Bank PLC	Rite Aid Rochester Portfolio							57
57.01	Barclays Bank PLC	Rite Aid - Henrietta							57.01
57.02	Barclays Bank PLC	Rite Aid - Rochester							57.02
58	Barclays Bank PLC	CVS - Carefree							58
59	SMF II	Rainbow Maule Plaza							59
60	Barclays Bank PLC	Fountain Park Plaza and Sashabaw Plaza							60
60.01	Barclays Bank PLC	Fountain Park Plaza							60.01
60.02	Barclays Bank PLC	Sashabaw Plaza							60.02
61	KeyBank	Aguila Self Storage							61
62	SMF II	Victory Center							62
63	SMF II	Buckhead Farm MHP							63
64	KeyBank	Walgreens - Bellflower, CA							64
65	Barclays Bank PLC	Commerce Park							65
66	Barclays Bank PLC	Brook Creek Apartments							66
67	Barclays Bank PLC	Walgreens - Norfolk							67
68	KeyBank	Gulf Breeze - Phase II							68

A-1-51

Footnotes to Annex A-1
(1)	“JPMCB” denotes JPMorgan Chase Bank, National Association, as Mortgage Loan Seller; “Barclays” denotes Barclays Bank PLC, as Mortgage Loan Seller; “SMF II” denotes Starwood Mortgage Funding II LLC, as Mortgage Loan Seller; and “KeyBank” denotes KeyBank National Association, as Mortgage Loan Seller. With respect to Loan Nos. 22, 26, 29, 58, 66 and 67, such mortgage loans were originated by RAIT Funding, LLC.
(2)	Certain of the mortgage loans include parcels ground leased to tenants in the calculation of the total square footage and the occupancy of the mortgaged property.
(3)	In certain cases, mortgaged properties may have tenants that have executed leases that were included in the underwriting, but have not yet commenced paying rent and/or are not in occupancy.
	With respect to Loan No. 1, Veritas Multifamily Portfolio, Occupancy % includes 75 residential units that are currently offline and are under renovation but are covered under a master lease with the sponsor.  Of the 75 units, 56 are offline due to fire damage at two of the properties (601 O’Farrell Street and 540 Leavenworth Street) and are in the process of being remediated and are expected to be back online by the end of 2013.  The remaining 19 units are offline for renovation and are expected to be back online by November 2013. Occupancy % excluding these units is 92.6%.
	With respect to Loan No. 3, 1615 L Street, Kaiser Associates, the seventh largest tenant by square footage, has executed a lease but has not yet taken occupancy of its space.
	With respect to Loan No. 4, Hulen Mall, Occupancy % includes temporary tenants at the property, which occupy 15,200 square feet at the mortgaged property.
	With respect to Loan No. 5.01, Briarcliff Office Portfolio - Hilltop at Briarcliff, U.S. GSA - ATF, the third largest tenant by square footage has executed a lease but has not yet taken occupancy of its space. At loan origination, the borrower deposited $2,447,667 to satisfy rental obligations ($492,372) and outstanding tenant improvements ($1,955,295) associated with the U.S. GSA - ATF lease.
	With respect to Loan No. 5.04, Briarcliff Office Portfolio - Briarcliff II, Regus (RGN-Kansas City I, LLC), the largest tenant by square footage has executed a lease but has not yet taken occupancy of its space. At loan origination, the borrower deposited $605,343 to satisfy rental obligations ($290,884) and outstanding tenant improvements ($314,459) associated with the Regus (RGN-Kansas City I, LLC) lease.
	With respect to Loan No. 14, Shelby West Manufactured Housing Community, the property contains nine park-owned homes, 1.40% of the total pad sites, that are mastered leased to Shelby Forest Associates, LLC, a related entity, as of the August 28, 2013 rent roll. Income from the home rentals was not included in the underwriting cash flows.
	With respect to Loan No. 15.01, Northwest Houston Industrial Portfolio - Bammel Business Park, Check 6, the third largest tenant by square footage, has executed a lease but has not yet taken occupancy of its space.
	With respect to Loan No. 16, Shelby Forest Manufactured Housing Community, the property contains 61 park-owned homes, 9.19% of the total pad sites, that are mastered leased to Shelby Forest Associates, LLC, a related entity, as of the August 28, 2013 rent roll. Income from the home rentals was not included in the underwriting cash flows.
	With respect to Loan No. 21.02, Southfield Retail Portfolio - Sherwood Square, Salvation Army, the largest tenant by square footage, has leased its original space at the property since 2001 and has executed a lease for expansion space but has not yet taken occupancy of the expansion space.
	With respect to Loan No. 59, Rainbow Maule Plaza, Diversity Tattoo, the second largest tenant by square footage, has executed a lease and taken occupancy of its space, but has not yet opened for business and commenced paying rent.
(4)	With respect to all mortgage loans, with the exceptions of the mortgage loans listed below,  the Current LTV % and the Maturity LTV % are based on the “as-is” Appraised Value ($) even though for certain mortgage loans the appraiser provided “as-stabilized” values based on certain criteria being met.
	With respect to Loan No. 1.03, Veritas Multifamily Portfolio - 601 O’Farrell Street, and Loan No. 1.14, Veritas Multifamily Portfolio - 540 Leavenworth Street, the appraiser’s “as-stabilized” values of the mortgaged properties, each effective

A-1-52

	December 1, 2013, were used due to the fact that several of the units in these properties sustained damage in two separate fires and are currently being repaired.  Insurance proceeds will cover the costs of repairs, and the sponsor provided a master lease covering any units offline due to fire damage.  At origination of the mortgage loan, JPMCB escrowed $728,454 which represents six months of rent due under the master lease for the fire damaged units.  The “as-is” appraised values for the mortgaged properties are $14,300,000 and $5,500,000, respectively.
	With respect to Loan No. 5, Briarcliff Office Portfolio, the appraiser’s Hypothetical Value As-If Stabilized effective August 13, 2013, which assumes all executed leases have commenced upon the terms provided as of the date of the appraisal, with no deductions for rent abatements and tenant improvements was utilized.  The Hypothetical Value As-If Stabilized is comprised of the Hypothetical Value As-If Stabilized Real Estate Only ($76,500,000) and Value of Anticipated TIF Revenue ($7,500,000).  The borrower deposited at closing all outstanding tenant improvement and/or rent obligations in the amounts of $2,376,966 and $794,670, respectively.  The Hypothetical Value As-If Stabilized was utilized to calculate the Current LTV %.   Furthermore, the Maturity LTV % was calculated using an Adjusted Maturity Balance and the Hypothetical Value As-If Stabilized Real Estate Only. The “Adjusted Maturity Balance” has been calculated net of the TIF Reserve of $1,920,000, which will be collected from November 1, 2019 through October 31, 2021 and held as additional collateral for the loan.
(5)	For mortgage loans secured by multiple mortgaged properties, each mortgage loan’s Original Balance ($), Current Balance ($), Maturity/ARD Balance ($) is allocated to the respective mortgaged property based on the mortgage loan’s documentation, or if no such allocation is provided in the mortgage loan documentation, the mortgage loan seller’s determination of the appropriate allocation.
	With respect to Loan No. 54, Western Retail Portfolio, the loan closed on August 12, 2013 and the first loan payment was on September 6, 2013; therefore, the interest accrual period for the first payment was for 30 days as no partial interest period was collected at loan closing. If the loan closed one day earlier no partial interest period would have occurred and the normal period would have been 31 days.
(6)	With respect to Loan No. 1, Veritas Multifamily Portfolio, the loan is part of a $231,500,000 Whole Loan which is comprised of two pari passu components (Note A-1 and Note A-2) and a subordinate component (Note B). Note A-1 (the “Veritas Multifamily Mortgage Loan”) has an outstanding principal balance as of the Cut-off Date of $119,000,000 and is being contributed to the JPMBB 2013-C15 Trust. Note A-2 (the “Veritas Multifamily Pari Passu Companion Loan”) has an outstanding principal balance as of the Cut-off Date of $92,500,000 and is expected to be contributed to a future securitization trust. Note B (the “Subordinate Companion Loan”) has an outstanding principal balance as of the Cut-off Date of $20,000,000 and is expected to be sold to a third party investor. All loan level metrics are based on the Note A-1 and Note A-2 balances.
	With respect to Loan No. 2, Miracle Mile Shops, the loan is part of a $580,000,000 Whole Loan which is comprised of five pari passu components (Note A-1, Note A-2, Note A-3, Note A-4-1 and Note A-4-2). Note A-4-1 (the “Miracle Mile Shops Mortgage Loan”) has an outstanding principal balance as of the Cut-off Date of $110,000,000 and is being contributed to the JPMBB 2013-C15 Trust.  Note A-4-2 has an outstanding principal balance as of the Cut-off Date of $35,000,000 and will be contributed to a future securitization trust. Note A-2 has an outstanding principal balance as of the Cut-off Date of $145,000,000 and was contributed to the COMM 2013-CCRE11 Mortgage Trust, Commercial Mortgage Pass Through Certificates, Series COMM 2013-CCRE11.  Note A-1 has an outstanding principal balance as of the Cut-off Date of $145,000,000 and is expected to be contributed to the COMM 2013-CCRE12 Mortgage Trust, Commercial Mortgage Pass Through Certificates, Series COMM 2013-CCRE12.  Note A-3 (collectively with Note A-1, Note A-2 and Note A-4-2 the “Miracle Mile Shops Pari Passu Companion Loans”) has an outstanding principal balance as of the Cut-off Date of $145,000,000 and is expected to be contributed to a future securitization trust.  All loan level metrics are based on the Whole Loan balance.
	With respect to Loan No. 3, 1615 L Street, the loan is part of a $134,250,000 Whole Loan which is comprised of two pari passu components (Note A-1 and Note A-2). Note A-1 (the “1615 L Street Mortgage Loan”) has an outstanding principal balance as of the Cut-off Date of $100,000,000 and is being contributed to the JPMBB 2013-C15 Trust. Note A-2 (the “1615 L Street Pari Passu Companion Loan”) has an outstanding principal balance as of the Cut-off Date of $34,250,000 and is expected to be contributed to a future securitization trust. All loan level metrics are based on the Whole Loan balance.
	With respect to Loan No. 4, Hulen Mall, the loan is part of a $130,000,000 Whole Loan which is comprised of two pari passu components (Note A-1 and Note A-2). Note A-1 (the “Hulen Mall Mortgage Loan”) has an outstanding principal balance as of the Cut-off Date of $90,000,000 and is being contributed to the JPMBB 2013-C15 Trust. Note A-2 (the “Hulen Mall Pari Passu Companion Loan”) has an outstanding principal balance as of the Cut-off Date of $40,000,000 and is expected to be contributed to a future securitization trust. All loan level metrics are based on the Whole Loan balance.
(7)	Each number identifies a group of related borrowers.

A-1-53

(8)	For each mortgage loan, the excess of the related Interest Rate % over the related Servicing Fee Rate, the Trustee Fee Rate (including the Certificate Administrator fee rate), the Senior Trust Advisor Fee Rate and the CREFC© Intellectual Property Royalty License Fee rate (collectively, the “Admin. Fee %”).
(9)	For the mortgage loans that are interest-only for the entire term and accrue interest on an Actual/360 basis, the Monthly Debt Service ($) was calculated as 1/12th of the product of (i) the Original Balance ($), (ii) the Interest Rate % and (iii) 365/360.
(10)	With respect to all mortgage loans, with the exception of the mortgage loan listed below, Annual Debt Service ($) is calculated by multiplying the Monthly Debt Service ($) by 12.
	With respect to Loan No. 48, Parkwoods Plaza, the borrower may obtain a release of a parcel at the property known as the “Supermarket Parcel” upon, among other things: (i) no event of default and (ii) a principal payment of $600,000. Upon release, the constant Monthly Debt Service ($) will be reduced pro-rata.
(11)	With respect to Loan No. 36, Dick’s Sporting Goods - Freehold, NJ, the mortgage loan has an ARD feature with an anticipated repayment date of October 6, 2023, with an increase in the interest rate equal to 3.00000% per annum plus the greater of (i) 5.22700% per annum, or (ii) the ten-year swap yield as determined on the first business day after the ARD, until the Final Mat Date of January 6, 2025. In no event may the increased interest rate exceed the initial interest rate plus 5.00000% per annum.
	With respect to Loan No. 39, United Heartland, the mortgage loan has an ARD feature with an anticipated repayment date of September 1, 2020, with an increase in the interest rate equal to 3.00000% per annum plus the greater of (i) 4.92550% per annum, or (ii) the seven-year swap yield as determined on the first business day after the ARD, until the Final Mat Date of November 1, 2024. In no event may the increased interest rate exceed the initial interest rate plus 5.00000% per annum.
	With respect to Loan No. 43, IPCC Dollar General/Family Dollar, the mortgage loan has an ARD feature with an anticipated repayment date of October 1, 2023, with an increase in the interest rate equal to 3.00000% per annum plus the greater of (i) 4.89050% per annum, or (ii) the ten-year swap yield as determined on the first business day after the ARD, until the Final Mat Date of December 1, 2027. In no event may the increased interest rate exceed the initial interest rate plus 5.00000% per annum.
	With respect to Loan No. 58, CVS - Carefree, the mortgage loan has an ARD feature with an anticipated repayment date of August 1, 2023, with an increase in the interest rate equal to 3.00000% per annum plus the greater of (i) 5.52000% per annum, or (ii) the ten-year swap yield as determined on the first business day after the ARD, until the Final Mat Date of August 1, 2035.
	With respect to Loan No. 67, Walgreens - Norfolk, the mortgage loan has an ARD feature with an anticipated repayment date of October 1, 2023, with an increase in the interest rate equal to 3.00000% per annum plus the greater of (i) 5.42000% per annum, or (ii) the ten-year swap yield as determined on the first business day after the ARD, until the Final Mat Date of October 1, 2038.
(12)	The “L” component of the prepayment provision represents lockout payments. The “Def” component of the prepayment provision represents defeasance payments. The “YM” component of the prepayment provision represents yield maintenance payments. The “O” component of the prepayment provision represents the free payments including the Maturity Date.
	With respect to Loan No. 1, Veritas Multifamily Portfolio, the related borrower may prepay a portion of the Veritas Multifamily Mortgage Whole Loan up to $34,725,000 at any time during the term of the loan (including the lockout period) without a defeasance, yield maintenance or other prepayment premium.  Any prepayment is applied pro rata among Note A-1, Note A-2 and Note B.
	With respect to Loan No. 2, Miracle Mile Shops, the lockout period is the earlier of three years after the origination date or two years after the latest securitization of any of the Pari Passu Companion Loans. The prepayment string reflects a lockout period ending two years after the anticipated Closing Date.
	With respect to Loan No. 2, Miracle Mile Shops, the related borrower may prepay a portion of the mortgage loan up to $6,200,000 during the lockout period, in connection with the partial release of one parcel at the property. The yield maintenance premium set forth in the related loan documents will apply for this prepayment.
(13)	With respect to certain mortgage loans, historical financial information may not be available due to when the properties were constructed and/or acquired.

A-1-54

	With respect to Loan Nos. 1, 13, 38, 40, 43 and 54.01, the related properties are newly constructed and/or acquired and some historical financials may not be available.
	With respect to Loan No. 22, Bridgeport Center, the most recent cash flows are for the ten months ended March 31, 2013 annualized.
(14)	With respect to all hotel properties, the UW NOI ($) is shown after taking a deduction for an FF&E reserve, and as such, the UW NOI ($) and UW NCF ($) for these properties are the same.
(15)	The UW NOI DSCR and UW NCF DSCR for all partial interest-only mortgage loans were calculated based on the first principal and interest payment after the note date during the term of the mortgage loan.
(16)	With respect to Loan No. 5, Briarcliff Office Portfolio, the property has benefited from the Briarcliff West Tax Incremental Financing Plan, of which five redevelopment project areas (“RPAs”) are associated with the collateral for the Briarcliff Office Portfolio loan.  The sponsor receives revenues by way of the payments in lieu of taxes (“PILOTS”), which are 100% of the incremental real estate property taxes generated by the development of the RPAs, and economic activity taxes (“EATs”, together the “TIF Revenues”), which are 50% of the incremental local taxes generated by the development of the RPAs.  The TIF Revenues from the RPAs begin to phase out prior to the maturity date of the mortgage loan.
(17)	With respect to Loan No. 13, B/E Aerospace, the ground lease contains a provision that allows the ground lessor to terminate the ground lease at any time upon two years notice if the premises are required to be used for an expansion of the Paine Field airport.  A termination fee equivalent to the amount payable if the ground lease were condemned is to be paid.  A letter obtained from the ground lessor contains confirmation that unless the termination fee is agreed upon through informal negotiations, ground lessor would complete formal condemnation proceedings to determine the applicable termination fee.
(18)	Represents the amount deposited by the borrower at origination. All or a portion of this amount may have been released pursuant to the terms of the related loan documents.
(19)	Represents the monthly amounts required to be deposited by the borrower. The monthly collected amounts may be increased or decreased pursuant to the terms of the related loan documents. In certain cases, reserves with $0 balance are springing and are collected in the event of certain conditions being triggered in the respective mortgage loan documents. In certain other cases, all excess cash flow will be swept into reserve accounts in the event of certain conditions being triggered in the respective mortgage loan documents.
	With respect to Loan No. 11, National Hotel Portfolio II, the borrower will make monthly deposits into the FF&E reserve equal to 1/12th of (i) 4.0% of total gross revenues for the TownePlace Suites Metairie property, (ii) 5.0% of total gross revenues for the Springhill Suites Peabody property, (iii) 5.0% of total gross revenues for the TownePlace Suites Little Rock property and (iv) 5.0% total gross revenues for the TownePlace Suites Fayetteville/Springdale property.
	With respect to Loan No. 17, Sheraton Madison, the borrower is also required to deposit all amounts required under any property improvement plan other than the plan in place at closing as well as 4.0% of gross income from operations for any FF&E reserve.
	With respect to Loan No. 18, National Hotel Portfolio I, the borrower will make monthly deposits into the FF&E reserve equal to 1/12th of (i) 4.0% of total gross revenues for the Aloft – Rogers property, (ii) 4.0% of total gross revenues for the Holiday Inn Express – Auburn property and (iii) 5.0% total gross revenues for the Fairfield Inn and Suites – Jonesboro property.
	With respect to Loan No. 19, Alameda Crossing, the borrower must deposit all excess cash into the Sprouts reserve account capped at $1,000,000 upon the occurrence of the following: (i) the expiration date set forth in the Sprouts Farmers Market lease, (ii) Sprouts Farmers Market notifies the borrower that the Sprouts Farmers Market lease will expire or (iii) Sprouts Farmers Market ceases operations at the property. In lieu of cash, the borrower may post a letter of credit in the amount of $1,000,000.
	With respect to Loan No. 20, North Park Plaza, upon a trigger event all excess cash will be deposited into the Home Depot reserve account, capped at $600,000. In lieu of cash, the borrower may deposit with the lender a letter of credit in the amount of $600,000, less any amount then on deposit.

A-1-55

	With respect to Loan No. 32, Phoenixville MOB II, the borrower is required to make monthly deposits into the ground lease escrow reserve equal to the monthly ground rent due under the ground lease. The initial ground rent was $61,359 and it increases annually by the lesser of 2% or the increase in CPI. The current monthly ground rent deposit of $5,382 is an estimate of the annual increase.
	With respect to Loan No. 36, Dick’s Sporting Goods - Freehold, NJ, based on certain trigger events, the borrower will be required to deposit quarterly: (i) one-fourth of the estimated real estate taxes, (ii) one-fourth of the estimated insurance premiums, (iii) $5,002 into Monthly Capex Reserve ($), (iv) $12,575 into Monthly TI/LC Reserve ($)  and (v) an amount estimated by the lender to be due and payable under the ground lease to the ground lease reserve.
	With respect to Loan No. 46, Colinas del Bosque MHP, the Monthly Capex Reserve ($) may be increased at the discretion of the lender to 1/12 of an amount equal to a minimum of $100 per pad site in the event that the number of park owned homes exceeds the lesser of 22 homes or 10% of the total number of manufactured or mobile home pad sites existing on the mortgaged property.
	With respect to Loan No. 47, Holiday Inn Express & Suites Woodland Hills, the borrower is only required to make monthly deposits to the debt service reserve during the first three years of the loan term.
	With respect to Loan No. 53, Walgreens - Riverside, CA, the borrower will not be required to make deposits into the Monthly Capex Reserve ($) so long as the Walgreens’ lease requires Walgreens to pay for all replacements directly. Should Walgreens cease paying for replacements directly, the borrower will deposit $291 into Monthly Capex Reserve ($).
	With respect to Loan No. 54, Western Retail Portfolio, deposits into the Monthly TI/LC Reserve ($) will be suspended when the aggregate occupancy rate is no less than 90% and the rollover reserve balance is equal to or greater than $90,000 (provided no event of default exists).
(20)	With respect to Loan No. 5, Briarcliff Office Portfolio, borrower shall deposit with lender all TIF revenue applicable to the period from November 1, 2019, through October 31, 2021, or until such time as the balance of the TIF sweep reserve account and the face amount of any TIF revenue letter of credit delivered to lender is at least equal to $1,920,000.
	With respect to Loan No. 5, Briarcliff Office Portfolio, borrower shall cause any cancellation, termination or other fee paid by any tenant in connection with a lease termination to be deposited with and held by the lender for tenant improvement and leasing commissions incurred in connection with re-leasing of the terminated space.
	With respect to Loan No. 12, MHPI Manufactured Housing Portfolio, borrower shall pay to lender on each payment date an amount equal to the excess cash flow, as based on borrower’s certified budget, from the Byrnes Mill property. Borrower’s obligation to make such monthly deposit shall cease when the Byrnes Mill property physical occupancy equals or exceeds 85%.
	With respect to Loan No. 12, MHPI Manufactured Housing Portfolio, borrower shall deposit into the mezzanine loan reserve account the mezzanine interest-only from November 1, 2013 through October 1, 2014.  Thereafter, in addition to the mezzanine interest, the borrower will deposit the lesser of $3,400/month or available cash flow.
	With respect to Loan No. 13, B/E Aerospace, monthly replacement reserve collections of $1,002.08 will commence upon the occurrence of the following conditions: (i) B/E Aerospace fails to timely pay all rents and other payments owed by it pursuant to the lease; (ii) an event of default or (iii) the B/E Aerospace lease is no longer in full force and effect.  In addition, if the B/E Aerospace senior unsecured credit rating falls below: (i) “B-”, monthly TI/LC collections will commence equal to $20,041.67 or (ii) “BB-”, monthly collections will, commence equal to $10,020.83.  The TI/LC reserve is capped at $2,405,000.  Additionally, monthly tax and insurance collections will commence upon the occurrence of: (i) the B/E Aerospace senior unsecured corporate credit rating falls below “B-”; (ii) B/E Aerospace is the subject of a bankruptcy proceeding; (iii) an event of default under the loan; (iv) the B/E Aerospace lease does not require the tenant to pay taxes and insurance premiums directly, and B/E Aerospace fails to pay all taxes and insurance premiums prior to the due date thereof; (v) lender does not receive copies of all tax bills and premiums of insurance, as well as satisfactory evidence of payment and (vi) the B/E Aerospace lease is no longer in full force and effect.
(21)	Represents a cap on the amount required to be deposited by the borrower pursuant to the related mortgage loan documents. In certain cases, during the term of the mortgage loan, the caps may be altered or terminated subject to conditions of the respective mortgage loan documents.
(22)	With respect to the footnotes hereto, no footnotes have been provided with respect to tenants that are not among the five largest tenants by square footage for any Mortgaged Property.

A-1-56

(23)	In certain cases, the data for tenants occupying multiple spaces includes square footage only from the primary spaces sharing the same expiration date, and may not include smaller spaces with different expiration dates.
(24)	The lease expirations shown are based on full lease terms; however, in some instances, the tenant may have the option to terminate its lease with respect to all or a portion of its leased space prior to the expiration date shown. In addition, in some instances, a tenant may have the right to assign its lease or sublease the leased premises and be released from its obligations under the subject lease.
	With respect to Loan No. 3, 1615 L Street, the largest tenant by square footage, Fleishman Hillard, Inc., has the right to terminate a portion of its lease up to 19,000 square feet on September 30, 2015, with 12 months’ notice.  Additionally, the second largest tenant by square footage, Pew Research Center, has the right to terminate its lease on June 30, 2015, with 12 months’ notice. Additionally, the third largest tenant by square footage, The Avascent Group, has the right to terminate its lease on March 31, 2019, with 12 months’ notice.  Finally, the seventh largest tenant by square footage, Kaiser Associates, has the right to terminate its lease on December 31, 2021, with 12 months’ notice.
	With respect to Loan No. 4, Hulen Mall, the third largest tenant by square footage, The Shoe Dept, has the right to terminate its lease at any time with 60 days’ notice.
	With respect to Loan No. 5.01, Briarcliff Office Portfolio - Hilltop at Briarcliff, the third largest tenant by square footage, U.S. GSA – ATF, has the right to terminate its lease, in whole or in part, any time after the 10th lease year, which is estimated to be no earlier than December 31, 2023, with 90 days’ notice. In addition, the second largest tenant by square footage, U.S. GSA – JPATS, has the right to terminate, in whole or in part, its lease effective as of July 31, 2018 with 120 days’ notice. Additionally, the fourth largest tenant by square footage, Tradebot Systems, has the right to terminate its lease with 12 months’ notice and payment of a termination fee.
	With respect to Loan No. 5.02, Briarcliff Office Portfolio - Briarcliff III, the largest tenant by square footage, Metropolitan Life Insurance Co., has the one-time right to terminate its lease effective as of December 1, 2014 with nine months’ notice and payment of a termination fee. In addition, the second largest tenant by square footage, U.S. GSA – FBI, has the right to terminate its lease at any time, with 120 days’ notice.
	With respect to Loan No. 5.03, Briarcliff Office Portfolio - Briarcliff I, the second largest tenant by square footage, U.S. GSA - Homeland Security, has the right to terminate its lease, in whole or in part, any time after November 22, 2017 with 90 days’ notice.
	With respect to Loan No. 5.04, Briarcliff Office Portfolio - Briarcliff II, the largest tenant by square footage, Regus (RGN-Kansas City I, LLC), has the right to terminate its lease at the end of the 72nd month with 12 months’ notice and payment of a termination fee. In addition, the third largest tenant by square footage, New Penn Financial, has the right to terminate its lease effective as of November 1, 2014 with six to nine months’ notice and payment of a termination fee of remaining unamortized value of any tenant improvements, leasing commissions, and $4,849.
	With respect to Loan No. 8.03, HPI - GSA Portfolio (USDA - Albuquerque), the sole tenant at the property, the United States of America (acting through the General Services Administration), has the right to terminate its lease at any time with 120 days’ notice.
	With respect to Loan No. 8.04, HPI - GSA Portfolio (SSA - Los Angeles), the sole tenant at the property, the United States of America (acting through the General Services Administration), has the right to terminate its lease at any time with notice.
	With respect to Loan No. 15.01, Northwest Houston Industrial Portfolio - Bammel Business Park, the fourth largest tenant by square footage, the Board of Regents of the University of Texas, has the right to terminate its lease at any time if the applicable governmental authorities fail to appropriate sufficient funds to the tenant.
	With respect to Loan No. 20, North Park Plaza, the third largest tenant by square footage, Staples, is operating on a perpetual month-to-month lease. The lease includes a termination clause which gives both the landlord and tenant the ability to terminate with a six month notice period. Staples has been operating at the subject property under this structure since May 2009. For underwriting purposes, Staples’ space has been underwritten at their percentage rent per their lease.
	With respect to Loan No. 26.01, Wingcrest I & II - Wingcrest II, the second largest tenant by square footage, Siemens, has the right to reduce its space by 20% on November 11, 2013.

A-1-57

With respect to Loan No. 26.02, Wingcrest I & II - Wingcrest I, the second largest tenant by square footage, Applied Materials, has the option to terminate its lease, exercisable at any time between August 31, 2014 and August 31, 2015, upon 9 months notice, and payment of unamortized costs.

With respect to Loan No. 41, 131 West Wilson Street, the second largest tenant by square footage, Disability Rights Wisconsin has the option to terminate its lease at anytime only if its state and federal funding is terminated and tenant’s operations will cease altogether. Such option must be exercised by delivery of written notice by tenant to landlord given no later than 60 days before the date on which this lease would terminate. If tenant exercises its option to terminate, tenant must reimburse landlord for all unamortized tenant improvement costs (with interest), in addition to leasing fees and legal expenses incurred by the landlord plus a sum equal to four months of the then-current monthly rent.

With respect to Loan No. 45, Bloomfield Crossings, the largest tenant by square footage, Oswald, has a one-time option to terminate its lease at the conclusion of the seventh lease year by delivering written notice to landlord prior to the expiration of the sixth lease year. The termination penalty is equal to the unamortized tenant improvement allowance and commissions paid by landlord to the brokers in connection with the execution of this lease, which amounts will be amortized over the initial term of this lease calculated at a 6% interest rate. All termination fees will be due on the lease termination date. If tenant fails to timely deliver notice to landlord exercising this termination option, tenant’s right to exercise its termination option automatically expires on the first day of the seventh lease year.

With respect to Loan No. 45, Bloomfield Crossings, the fifth largest tenant by square footage, Bruegger’s Bagel, has the right to terminate its lease after the end of the third lease year if tenant’s gross sales do not equal or exceed $700,000 for the twelve (12) consecutive month period prior to the end of the thirtieth (30th) month of the lease term provided tenant has given landlord six months prior notice and has paid a fee equal to three months rent plus the unamortized cost of the brokerage commission, said amortization to be based on five years at 8% interest.

With respect to Loan No. 53, Walgreens - Riverside, CA, Walgreens has the right and option to terminate its lease effective December 31, 2028 and every five years thereafter. If Walgreens elects to exercise any such option, it will send notice to landlord at least six months prior to the date the lease will so terminate, but no notice will be required to terminate the lease upon the expiration of the term.

With respect to Loan No. 54.02, Western Retail Portfolio - Butte, MT Retail, the fourth largest tenant by square footage, Cost Cutters, has the one-time right to terminate its lease in the event tenant’s gross sales in the third lease year are less than $175,000 with thirty days’ notice following the expiration of said year. Should tenant exercise its right to terminate, tenant must reimburse landlord for any unamortized tenant improvement allowance and brokers’ commissions, and must pay a termination fee to landlord equal to three months of the minimum monthly rent.

With respect to Loan No. 54.03, Western Retail Portfolio - Zumbrota, MN Retail, the largest tenant by square footage, McDonalds has the right to terminate its lease commencing the date which is 15 years following the initial rent commencement date and at any time thereafter. McDonalds may terminate its lease by serving written notice on landlord. In such event, the lease will terminate six months after the date of notice.

With respect to Loan No. 56, Patchen Village, the fourth largest tenant by square footage, KY Dept for the Blind has the right to terminate its lease at any time upon 30 days’ written notice.

With respect to Loan No. 60, Fountain Park Plaza and Sashabaw Plaza, the third largest tenant by square footage at the Fountain Park Plaza property, Check Smart, has the right to terminate its lease if the federal, state or local law or any other regulation governing deferred deposit transaction change and thereby limit the ability to perform such transaction either through (i) prohibition, (ii) by repealing any law relating to deferred deposit transactions or (iii) regulations would restrict the economic viability of Check Smart’s business in the premises. If termination option is exercised, tenant must give six months written notice and must pay six months of monthly rental payments.

With respect to Loan No. 60, Fountain Park Plaza and Sashabaw Plaza, the third largest tenant by square footage at the Sashabaw Plaza property, Subway, has the right to terminate its lease at any time with 30 days’ notice. In the event Subway chooses to terminate its lease, they will be required to pay the landlord the lesser of a sum of money equal to twelve month’s base rent or rent for the reminder of the term. Tenant must make the payment required by the lease within 30 days after such termination.

With respect to Loan No. 64, Walgreens - Bellflower, CA, the sole tenant, Walgreens, has the right to terminate its lease effective as of October 31, 2028 and every fifth year thereafter with 12 months’ notice.

A-1-58

	With respect to Loan No. 67, Walgreens - Norfolk, the sole tenant, Walgreens, has the right to terminate its lease effective as of October 31, 2028 and every fifth year thereafter with 12 months notice.
(25)	With respect to Loan No. 44, Wesley Chapel Square, the related property was unencumbered at the funding of the loan.  Net proceeds of the loan were used to recapitalize the related borrower.
(26)	In certain cases, the Principal / Carveout Guarantor name was shortened for spacing purposes.
	With respect to Loan No. 5, Briarcliff Office Portfolio, the Principal / Carveout Guarantor is Charles A. Garney, Charles A. Garney Revocable Trust Dated February 16, 1991, as Amended and Restated by the Third Restatement of Revocable Trust Agreement Dated September 28, 2011.
	With respect to Loan No. 8, HPI - GSA Portfolio, the Principal / Carveout Guarantor is Abbestate Holding, Inc., HPI/GSA Properties One, Inc., HPI/GSA Properties Two, LLC, HPI-Ten Corporation, HPI-Eleven Corporation.
	With respect to Loan No. 27, Harvest Park Centre, there is no separate Carveout Guarantor.  The borrower is a wholly owned subsidiary of the Principal, the California State Teachers’ Retirement System.
	With respect to Loan No. 58, CVS - Carefree, the Principal / Carveout Guarantor is Pamela K. Bonino, Joseph G. Bonino, The Joseph G. and Pamela K. Bonino Family Trust Dated March 29, 1999, as Amended and Restated on June 30, 2011.
	With respect to Loan No. 66, Brook Creek Apartments, the Principal / Carveout Guarantor is Brian Stuart Harkness, Mary E. Harkness, Sara L. Harkness, The Sara L. Harkness Trust, Brian S. and Mary E. Harkness Trust Dated April 16, 2007.
(27)	The classification of the lockbox types is described in the free writing prospectus. See “Description of the Mortgage Pool – Lockbox Accounts” for further details.
	With respect to Loan No. 6, 369 Lexington Avenue, and Loan No. 10, 2 West 46th Street, the related mortgage loans closed without a lockbox.  The loans are fully-recourse to the borrowers and guarantors until such time as the lender-controlled lockbox accounts has been satisfactorily established and the tenant direction letters have been sent to the tenants, following which the loans will become non-recourse to the borrowers and guarantors subject to customary non-recourse carve-outs.
(28)	Refers to (a) debt secured by the mortgaged property, (b) mezzanine debt and (c) preferred equity. See “Description of the Mortgage Pool—Additional Debt—Existing Mezzanine Debt,” “—Future Mezzanine Debt” and “—Preferred Equity” and “Certain Legal Aspects of the Mortgage Loans” in the free writing prospectus for information related to mortgage loans with subordinate, mezzanine or other additional debt or preferred equity or that permit subordinate, mezzanine or other additional debt in the future.
	With respect to Loan No. 1, Veritas Multifamily Portfolio, senior and junior preferred equity in the related borrowers in the amount of $182,500,000 is held by third party investors.  See “Description of the Mortgage Pool – Additional Debt” in the free writing prospectus.
	With respect to Loan No. 24, Lake Village of Rochester Hills, the membership interests in the borrower may be transferred between the borrower’s members, of which such transfers include a pledge of the ownership interest in the borrower, without the lender’s consent and without fees; provided, among others, the following conditions are satisfied: (i) the transferor and the transferee are each a guarantor of the mortgage loan as of the closing date of the loan; (ii) no event of default has occurred and no event has occurred that with notice or the passage of time, or both, would constitute an event of default; (iii) no indemnitor or guarantor will be released from any guaranty or indemnity agreement by virtue of the transfer; and (iv) each guarantor as of closing date must continue, following the transfer, to own at least 1% of the membership interest in borrower. The conditions listed above were satisfied in connection with the extension of an intra-guarantor loan in the amount of $350,000 secured by a pledge of the ownership interest in the borrower.
(29)	With respect to Loan No. 6, 369 Lexington Avenue, and Loan No. 10, 2 West 46th Street, the two mezzanine loans are cross-collateralized and cross-defaulted with each other.  The related mortgage loans are not cross-collateralized or cross-defaulted with each other. Total Debt UW NCF DSCR, Total Debt Current LTV % and Total Debt UW NOI Debt Yield % are calculated based on the combined balances of the mortgage loans and the mezzanine loans.  The Total Debt UW NCF DSCR calculation is based on amortizing debt service payments after an initial 30-month interest-only period. Total Debt UW NCF DSCR based on the aggregate balance of the mortgage loans and the cross-collateralized and cross-defaulted mezzanine loans during the initial 30-month interest-only period is 1.06x.

A-1-59